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$13,175,651

每月供款
$37,211

首期

$-550,000

總貸款額

$8,550,000

總利息

$4,845,651

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-220,000

按月供比率計算

$74,420

置業成本總預算

HK$-220,000

首期

$-550,000
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

$74,420

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

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水筍價 verified 首置必買

售$800 萬

實

816 呎

@9,804

建

1,052 呎

@7,605

售$800 萬

local_offer 低水筍價 verified 首置必買

沙田銀禧花園銀禧閣

thumb_up

罕有🍀東南🍀馬場景🐎 [覆式] 有部份傢俬3️⃣房.

實

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤) 海景高層兩房

實

504 呎

@15,873

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$800 萬

實

504 呎

@15,873

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

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

VR實景

馬鞍山海柏花園第02座

thumb_up

馬鐵站頂海景歡迎睇樓。

實

560 呎

@15,714

建

750 呎

@11,733

local_fire_department 至HIT directions_run 日內即走

售$880 萬

實

560 呎

@15,714

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT directions_run 日內即走

大埔龍尾

thumb_up

連天台

建

700 呎

@10,000

售$700 萬

建

700 呎

@10,000

售$700 萬

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

639 呎

@11,424

建

827 呎

@8,827

hotel_class 樓王

售$730 萬

實

639 呎

@11,424

建

827 呎

@8,827

售$730 萬

hotel_class 樓王

馬鞍山天宇海第5B座

thumb_up

東南高層直廳

實

666 呎

@13,213

建

877 呎

@10,034

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

666 呎

@13,213

建

877 呎

@10,034

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

沙田玖瓏山日瓏閣

thumb_up

玖瓏山**2房梗廚明火**貼近成交價**91校網

實

663 呎

@11,312

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$750 萬

實

663 呎

@11,312

售$750 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

馬鞍山嘉華星濤灣第01座

thumb_up

2年新裝修無敵海景！ 2房

實

465 呎

@15,054

建

635 呎

@11,024

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

465 呎

@15,054

建

635 呎

@11,024

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

馬鞍山天宇海第2A座

thumb_up

東南內園三房一套

實

670 呎

@12,358

建

881 呎

@9,398

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$828 萬

實

670 呎

@12,358

建

881 呎

@9,398

售$828 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$51,171	$39,321	$32,223	$27,500
1.500	$53,074	$41,258	$34,195	$29,508
2.000	$55,020	$43,253	$36,240	$31,602
2.500	$57,010	$45,307	$38,357	$33,783
3.000	$59,045	$47,418	$40,545	$36,047
3.250	$60,078	$48,495	$41,666	$37,210
3.500	$61,122	$49,587	$42,803	$38,393
4.000	$63,243	$51,811	$45,130	$40,819
4.500	$65,407	$54,092	$47,524	$43,322
5.000	$67,613	$56,426	$49,982	$45,898
5.500	$69,861	$58,814	$52,504	$48,546
6.000	$72,150	$61,255	$55,088	$51,262

每月供款$37,211

年期

30年

貸款金額

$8,550,000

總利息

$4,845,651

總貸款連利息

$13,395,651

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$23,156	$14,054	$37,210	$8,535,946
2	$23,118	$14,092	$37,210	$8,521,854
3	$23,080	$14,130	$37,210	$8,507,724
4	$23,042	$14,168	$37,210	$8,493,556
5	$23,003	$14,207	$37,210	$8,479,349
6	$22,965	$14,245	$37,210	$8,465,104
7	$22,926	$14,284	$37,210	$8,450,820
8	$22,888	$14,323	$37,210	$8,436,497
9	$22,849	$14,361	$37,210	$8,422,136
10	$22,810	$14,400	$37,210	$8,407,736
11	$22,771	$14,439	$37,210	$8,393,297
12	$22,732	$14,478	$37,210	$8,378,818

第1年供款共

$446,522

第1年利息

$275,340

第1年共還本金

$171,182

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$22,693	$14,518	$37,210	$8,364,301
14	$22,653	$14,557	$37,210	$8,349,744
15	$22,614	$14,596	$37,210	$8,335,148
16	$22,574	$14,636	$37,210	$8,320,512
17	$22,535	$14,675	$37,210	$8,305,837
18	$22,495	$14,715	$37,210	$8,291,121
19	$22,455	$14,755	$37,210	$8,276,366
20	$22,415	$14,795	$37,210	$8,261,571
21	$22,375	$14,835	$37,210	$8,246,736
22	$22,335	$14,875	$37,210	$8,231,861
23	$22,295	$14,916	$37,210	$8,216,946
24	$22,254	$14,956	$37,210	$8,201,990

第2年供款共

$446,522

第2年利息

$269,693

第2年共還本金

$176,829

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$22,214	$14,996	$37,210	$8,186,993
26	$22,173	$15,037	$37,210	$8,171,956
27	$22,132	$15,078	$37,210	$8,156,878
28	$22,092	$15,119	$37,210	$8,141,760
29	$22,051	$15,160	$37,210	$8,126,600
30	$22,010	$15,201	$37,210	$8,111,400
31	$21,968	$15,242	$37,210	$8,096,158
32	$21,927	$15,283	$37,210	$8,080,875
33	$21,886	$15,324	$37,210	$8,065,551
34	$21,844	$15,366	$37,210	$8,050,185
35	$21,803	$15,408	$37,210	$8,034,777
36	$21,761	$15,449	$37,210	$8,019,328

第3年供款共

$446,522

第3年利息

$263,860

第3年共還本金

$182,662

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$21,719	$15,491	$37,210	$8,003,837
38	$21,677	$15,533	$37,210	$7,988,304
39	$21,635	$15,575	$37,210	$7,972,728
40	$21,593	$15,617	$37,210	$7,957,111
41	$21,551	$15,660	$37,210	$7,941,451
42	$21,508	$15,702	$37,210	$7,925,749
43	$21,466	$15,745	$37,210	$7,910,005
44	$21,423	$15,787	$37,210	$7,894,218
45	$21,380	$15,830	$37,210	$7,878,388
46	$21,337	$15,873	$37,210	$7,862,515
47	$21,294	$15,916	$37,210	$7,846,599
48	$21,251	$15,959	$37,210	$7,830,640

第4年供款共

$446,522

第4年利息

$257,834

第4年共還本金

$188,688

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$21,208	$16,002	$37,210	$7,814,638
50	$21,165	$16,045	$37,210	$7,798,592
51	$21,121	$16,089	$37,210	$7,782,503
52	$21,078	$16,133	$37,210	$7,766,371
53	$21,034	$16,176	$37,210	$7,750,195
54	$20,990	$16,220	$37,210	$7,733,975
55	$20,946	$16,264	$37,210	$7,717,711
56	$20,902	$16,308	$37,210	$7,701,403
57	$20,858	$16,352	$37,210	$7,685,050
58	$20,814	$16,396	$37,210	$7,668,654
59	$20,769	$16,441	$37,210	$7,652,213
60	$20,725	$16,485	$37,210	$7,635,728

第5年供款共

$446,522

第5年利息

$251,609

第5年共還本金

$194,912

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$20,680	$16,530	$37,210	$7,619,198
62	$20,635	$16,575	$37,210	$7,602,623
63	$20,590	$16,620	$37,210	$7,586,003
64	$20,545	$16,665	$37,210	$7,569,338
65	$20,500	$16,710	$37,210	$7,552,629
66	$20,455	$16,755	$37,210	$7,535,874
67	$20,410	$16,800	$37,210	$7,519,073
68	$20,364	$16,846	$37,210	$7,502,227
69	$20,319	$16,892	$37,210	$7,485,335
70	$20,273	$16,937	$37,210	$7,468,398
71	$20,227	$16,983	$37,210	$7,451,415
72	$20,181	$17,029	$37,210	$7,434,386

第6年供款共

$446,522

第6年利息

$245,180

第6年共還本金

$201,342

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$20,135	$17,075	$37,210	$7,417,310
74	$20,089	$17,122	$37,210	$7,400,189
75	$20,042	$17,168	$37,210	$7,383,021
76	$19,996	$17,214	$37,210	$7,365,806
77	$19,949	$17,261	$37,210	$7,348,545
78	$19,902	$17,308	$37,210	$7,331,237
79	$19,855	$17,355	$37,210	$7,313,883
80	$19,808	$17,402	$37,210	$7,296,481
81	$19,761	$17,449	$37,210	$7,279,032
82	$19,714	$17,496	$37,210	$7,261,536
83	$19,667	$17,543	$37,210	$7,243,993
84	$19,619	$17,591	$37,210	$7,226,402

第7年供款共

$446,522

第7年利息

$238,538

第7年共還本金

$207,984

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$19,572	$17,639	$37,210	$7,208,763
86	$19,524	$17,686	$37,210	$7,191,077
87	$19,476	$17,734	$37,210	$7,173,342
88	$19,428	$17,782	$37,210	$7,155,560
89	$19,380	$17,830	$37,210	$7,137,729
90	$19,331	$17,879	$37,210	$7,119,851
91	$19,283	$17,927	$37,210	$7,101,923
92	$19,234	$17,976	$37,210	$7,083,948
93	$19,186	$18,024	$37,210	$7,065,923
94	$19,137	$18,073	$37,210	$7,047,850
95	$19,088	$18,122	$37,210	$7,029,728
96	$19,039	$18,171	$37,210	$7,011,556

第8年供款共

$446,522

第8年利息

$231,677

第8年共還本金

$214,845

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$18,990	$18,221	$37,210	$6,993,336
98	$18,940	$18,270	$37,210	$6,975,066
99	$18,891	$18,319	$37,210	$6,956,747
100	$18,841	$18,369	$37,210	$6,938,378
101	$18,791	$18,419	$37,210	$6,919,959
102	$18,742	$18,469	$37,210	$6,901,490
103	$18,692	$18,519	$37,210	$6,882,972
104	$18,641	$18,569	$37,210	$6,864,403
105	$18,591	$18,619	$37,210	$6,845,784
106	$18,541	$18,669	$37,210	$6,827,115
107	$18,490	$18,720	$37,210	$6,808,395
108	$18,439	$18,771	$37,210	$6,789,624

第9年供款共

$446,522

第9年利息

$224,589

第9年共還本金

$221,933

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$18,389	$18,822	$37,210	$6,770,802
110	$18,338	$18,873	$37,210	$6,751,930
111	$18,286	$18,924	$37,210	$6,733,006
112	$18,235	$18,975	$37,210	$6,714,031
113	$18,184	$19,026	$37,210	$6,695,005
114	$18,132	$19,078	$37,210	$6,675,927
115	$18,081	$19,130	$37,210	$6,656,797
116	$18,029	$19,181	$37,210	$6,637,616
117	$17,977	$19,233	$37,210	$6,618,383
118	$17,925	$19,285	$37,210	$6,599,097
119	$17,873	$19,338	$37,210	$6,579,760
120	$17,820	$19,390	$37,210	$6,560,370

第10年供款共

$446,522

第10年利息

$217,268

第10年共還本金

$229,254

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$17,768	$19,442	$37,210	$6,540,927
122	$17,715	$19,495	$37,210	$6,521,432
123	$17,662	$19,548	$37,210	$6,501,884
124	$17,609	$19,601	$37,210	$6,482,284
125	$17,556	$19,654	$37,210	$6,462,630
126	$17,503	$19,707	$37,210	$6,442,922
127	$17,450	$19,761	$37,210	$6,423,162
128	$17,396	$19,814	$37,210	$6,403,348
129	$17,342	$19,868	$37,210	$6,383,480
130	$17,289	$19,922	$37,210	$6,363,558
131	$17,235	$19,976	$37,210	$6,343,583
132	$17,181	$20,030	$37,210	$6,323,553

第11年供款共

$446,522

第11年利息

$209,705

第11年共還本金

$236,817

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$17,126	$20,084	$37,210	$6,303,470
134	$17,072	$20,138	$37,210	$6,283,331
135	$17,017	$20,193	$37,210	$6,263,139
136	$16,963	$20,247	$37,210	$6,242,891
137	$16,908	$20,302	$37,210	$6,222,589
138	$16,853	$20,357	$37,210	$6,202,231
139	$16,798	$20,412	$37,210	$6,181,819
140	$16,742	$20,468	$37,210	$6,161,351
141	$16,687	$20,523	$37,210	$6,140,828
142	$16,631	$20,579	$37,210	$6,120,249
143	$16,576	$20,634	$37,210	$6,099,615
144	$16,520	$20,690	$37,210	$6,078,925

第12年供款共

$446,522

第12年利息

$201,893

第12年共還本金

$244,629

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$16,464	$20,746	$37,210	$6,058,178
146	$16,408	$20,803	$37,210	$6,037,376
147	$16,351	$20,859	$37,210	$6,016,517
148	$16,295	$20,915	$37,210	$5,995,601
149	$16,238	$20,972	$37,210	$5,974,629
150	$16,181	$21,029	$37,210	$5,953,600
151	$16,124	$21,086	$37,210	$5,932,515
152	$16,067	$21,143	$37,210	$5,911,372
153	$16,010	$21,200	$37,210	$5,890,172
154	$15,953	$21,258	$37,210	$5,868,914
155	$15,895	$21,315	$37,210	$5,847,599
156	$15,837	$21,373	$37,210	$5,826,226

第13年供款共

$446,522

第13年利息

$193,823

第13年共還本金

$252,699

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$15,779	$21,431	$37,210	$5,804,795
158	$15,721	$21,489	$37,210	$5,783,306
159	$15,663	$21,547	$37,210	$5,761,759
160	$15,605	$21,605	$37,210	$5,740,154
161	$15,546	$21,664	$37,210	$5,718,490
162	$15,488	$21,723	$37,210	$5,696,767
163	$15,429	$21,781	$37,210	$5,674,986
164	$15,370	$21,840	$37,210	$5,653,146
165	$15,311	$21,900	$37,210	$5,631,246
166	$15,251	$21,959	$37,210	$5,609,287
167	$15,192	$22,018	$37,210	$5,587,269
168	$15,132	$22,078	$37,210	$5,565,191

第14年供款共

$446,522

第14年利息

$185,487

第14年共還本金

$261,035

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$15,072	$22,138	$37,210	$5,543,053
170	$15,012	$22,198	$37,210	$5,520,856
171	$14,952	$22,258	$37,210	$5,498,598
172	$14,892	$22,318	$37,210	$5,476,280
173	$14,832	$22,379	$37,210	$5,453,901
174	$14,771	$22,439	$37,210	$5,431,462
175	$14,710	$22,500	$37,210	$5,408,962
176	$14,649	$22,561	$37,210	$5,386,401
177	$14,588	$22,622	$37,210	$5,363,779
178	$14,527	$22,683	$37,210	$5,341,096
179	$14,465	$22,745	$37,210	$5,318,351
180	$14,404	$22,806	$37,210	$5,295,545

第15年供款共

$446,522

第15年利息

$176,876

第15年共還本金

$269,646

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,342	$22,868	$37,210	$5,272,677
182	$14,280	$22,930	$37,210	$5,249,747
183	$14,218	$22,992	$37,210	$5,226,755
184	$14,156	$23,054	$37,210	$5,203,700
185	$14,093	$23,117	$37,210	$5,180,584
186	$14,031	$23,179	$37,210	$5,157,404
187	$13,968	$23,242	$37,210	$5,134,162
188	$13,905	$23,305	$37,210	$5,110,857
189	$13,842	$23,368	$37,210	$5,087,489
190	$13,779	$23,432	$37,210	$5,064,057
191	$13,715	$23,495	$37,210	$5,040,562
192	$13,652	$23,559	$37,210	$5,017,004

第16年供款共

$446,522

第16年利息

$167,980

第16年共還本金

$278,541

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$13,588	$23,622	$37,210	$4,993,381
194	$13,524	$23,686	$37,210	$4,969,695
195	$13,460	$23,751	$37,210	$4,945,944
196	$13,395	$23,815	$37,210	$4,922,129
197	$13,331	$23,879	$37,210	$4,898,250
198	$13,266	$23,944	$37,210	$4,874,306
199	$13,201	$24,009	$37,210	$4,850,297
200	$13,136	$24,074	$37,210	$4,826,223
201	$13,071	$24,139	$37,210	$4,802,084
202	$13,006	$24,204	$37,210	$4,777,880
203	$12,940	$24,270	$37,210	$4,753,610
204	$12,874	$24,336	$37,210	$4,729,274

第17年供款共

$446,522

第17年利息

$158,792

第17年共還本金

$287,730

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$12,808	$24,402	$37,210	$4,704,872
206	$12,742	$24,468	$37,210	$4,680,404
207	$12,676	$24,534	$37,210	$4,655,870
208	$12,610	$24,600	$37,210	$4,631,270
209	$12,543	$24,667	$37,210	$4,606,603
210	$12,476	$24,734	$37,210	$4,581,869
211	$12,409	$24,801	$37,210	$4,557,068
212	$12,342	$24,868	$37,210	$4,532,200
213	$12,275	$24,935	$37,210	$4,507,264
214	$12,207	$25,003	$37,210	$4,482,261
215	$12,139	$25,071	$37,210	$4,457,191
216	$12,072	$25,139	$37,210	$4,432,052

第18年供款共

$446,522

第18年利息

$149,300

第18年共還本金

$297,222

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,003	$25,207	$37,210	$4,406,845
218	$11,935	$25,275	$37,210	$4,381,570
219	$11,867	$25,343	$37,210	$4,356,227
220	$11,798	$25,412	$37,210	$4,330,815
221	$11,729	$25,481	$37,210	$4,305,334
222	$11,660	$25,550	$37,210	$4,279,784
223	$11,591	$25,619	$37,210	$4,254,165
224	$11,522	$25,688	$37,210	$4,228,477
225	$11,452	$25,758	$37,210	$4,202,719
226	$11,382	$25,828	$37,210	$4,176,891
227	$11,312	$25,898	$37,210	$4,150,993
228	$11,242	$25,968	$37,210	$4,125,025

第19年供款共

$446,522

第19年利息

$139,495

第19年共還本金

$307,027

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,172	$26,038	$37,210	$4,098,987
230	$11,101	$26,109	$37,210	$4,072,878
231	$11,031	$26,179	$37,210	$4,046,699
232	$10,960	$26,250	$37,210	$4,020,449
233	$10,889	$26,321	$37,210	$3,994,127
234	$10,817	$26,393	$37,210	$3,967,735
235	$10,746	$26,464	$37,210	$3,941,270
236	$10,674	$26,536	$37,210	$3,914,735
237	$10,602	$26,608	$37,210	$3,888,127
238	$10,530	$26,680	$37,210	$3,861,447
239	$10,458	$26,752	$37,210	$3,834,695
240	$10,386	$26,825	$37,210	$3,807,870

第20年供款共

$446,522

第20年利息

$129,367

第20年共還本金

$317,155

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,313	$26,897	$37,210	$3,780,973
242	$10,240	$26,970	$37,210	$3,754,003
243	$10,167	$27,043	$37,210	$3,726,960
244	$10,094	$27,116	$37,210	$3,699,844
245	$10,020	$27,190	$37,210	$3,672,654
246	$9,947	$27,263	$37,210	$3,645,391
247	$9,873	$27,337	$37,210	$3,618,054
248	$9,799	$27,411	$37,210	$3,590,642
249	$9,725	$27,485	$37,210	$3,563,157
250	$9,650	$27,560	$37,210	$3,535,597
251	$9,576	$27,635	$37,210	$3,507,962
252	$9,501	$27,709	$37,210	$3,480,253

第21年供款共

$446,522

第21年利息

$118,904

第21年共還本金

$327,617

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,426	$27,784	$37,210	$3,452,469
254	$9,350	$27,860	$37,210	$3,424,609
255	$9,275	$27,935	$37,210	$3,396,674
256	$9,199	$28,011	$37,210	$3,368,663
257	$9,123	$28,087	$37,210	$3,340,576
258	$9,047	$28,163	$37,210	$3,312,413
259	$8,971	$28,239	$37,210	$3,284,174
260	$8,895	$28,316	$37,210	$3,255,859
261	$8,818	$28,392	$37,210	$3,227,467
262	$8,741	$28,469	$37,210	$3,198,998
263	$8,664	$28,546	$37,210	$3,170,451
264	$8,587	$28,624	$37,210	$3,141,828

第22年供款共

$446,522

第22年利息

$108,097

第22年共還本金

$338,425

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,509	$28,701	$37,210	$3,113,127
266	$8,431	$28,779	$37,210	$3,084,348
267	$8,353	$28,857	$37,210	$3,055,492
268	$8,275	$28,935	$37,210	$3,026,557
269	$8,197	$29,013	$37,210	$2,997,543
270	$8,118	$29,092	$37,210	$2,968,452
271	$8,040	$29,171	$37,210	$2,939,281
272	$7,961	$29,250	$37,210	$2,910,031
273	$7,881	$29,329	$37,210	$2,880,703
274	$7,802	$29,408	$37,210	$2,851,294
275	$7,722	$29,488	$37,210	$2,821,807
276	$7,642	$29,568	$37,210	$2,792,239

第23年供款共

$446,522

第23年利息

$96,933

第23年共還本金

$349,589

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,562	$29,648	$37,210	$2,762,591
278	$7,482	$29,728	$37,210	$2,732,863
279	$7,402	$29,809	$37,210	$2,703,054
280	$7,321	$29,889	$37,210	$2,673,165
281	$7,240	$29,970	$37,210	$2,643,195
282	$7,159	$30,051	$37,210	$2,613,143
283	$7,077	$30,133	$37,210	$2,583,010
284	$6,996	$30,214	$37,210	$2,552,796
285	$6,914	$30,296	$37,210	$2,522,499
286	$6,832	$30,378	$37,210	$2,492,121
287	$6,749	$30,461	$37,210	$2,461,660
288	$6,667	$30,543	$37,210	$2,431,117

第24年供款共

$446,522

第24年利息

$85,400

第24年共還本金

$361,122

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,584	$30,626	$37,210	$2,400,491
290	$6,501	$30,709	$37,210	$2,369,783
291	$6,418	$30,792	$37,210	$2,338,991
292	$6,335	$30,875	$37,210	$2,308,115
293	$6,251	$30,959	$37,210	$2,277,156
294	$6,167	$31,043	$37,210	$2,246,113
295	$6,083	$31,127	$37,210	$2,214,986
296	$5,999	$31,211	$37,210	$2,183,775
297	$5,914	$31,296	$37,210	$2,152,479
298	$5,830	$31,381	$37,210	$2,121,099
299	$5,745	$31,465	$37,210	$2,089,633
300	$5,659	$31,551	$37,210	$2,058,083

第25年供款共

$446,522

第25年利息

$73,487

第25年共還本金

$373,034

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,574	$31,636	$37,210	$2,026,447
302	$5,488	$31,722	$37,210	$1,994,725
303	$5,402	$31,808	$37,210	$1,962,917
304	$5,316	$31,894	$37,210	$1,931,023
305	$5,230	$31,980	$37,210	$1,899,043
306	$5,143	$32,067	$37,210	$1,866,976
307	$5,056	$32,154	$37,210	$1,834,822
308	$4,969	$32,241	$37,210	$1,802,581
309	$4,882	$32,328	$37,210	$1,770,253
310	$4,794	$32,416	$37,210	$1,737,837
311	$4,707	$32,503	$37,210	$1,705,334
312	$4,619	$32,592	$37,210	$1,672,742

第26年供款共

$446,522

第26年利息

$61,181

第26年共還本金

$385,340

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,530	$32,680	$37,210	$1,640,063
314	$4,442	$32,768	$37,210	$1,607,294
315	$4,353	$32,857	$37,210	$1,574,437
316	$4,264	$32,946	$37,210	$1,541,491
317	$4,175	$33,035	$37,210	$1,508,456
318	$4,085	$33,125	$37,210	$1,475,331
319	$3,996	$33,214	$37,210	$1,442,117
320	$3,906	$33,304	$37,210	$1,408,812
321	$3,816	$33,395	$37,210	$1,375,418
322	$3,725	$33,485	$37,210	$1,341,933
323	$3,634	$33,576	$37,210	$1,308,357
324	$3,543	$33,667	$37,210	$1,274,690

第27年供款共

$446,522

第27年利息

$48,470

第27年共還本金

$398,052

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,452	$33,758	$37,210	$1,240,932
326	$3,361	$33,849	$37,210	$1,207,083
327	$3,269	$33,941	$37,210	$1,173,142
328	$3,177	$34,033	$37,210	$1,139,109
329	$3,085	$34,125	$37,210	$1,104,984
330	$2,993	$34,217	$37,210	$1,070,767
331	$2,900	$34,310	$37,210	$1,036,457
332	$2,807	$34,403	$37,210	$1,002,054
333	$2,714	$34,496	$37,210	$967,557
334	$2,620	$34,590	$37,210	$932,968
335	$2,527	$34,683	$37,210	$898,284
336	$2,433	$34,777	$37,210	$863,507

第28年供款共

$446,522

第28年利息

$35,338

第28年共還本金

$411,183

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,339	$34,871	$37,210	$828,636
338	$2,244	$34,966	$37,210	$793,670
339	$2,150	$35,061	$37,210	$758,609
340	$2,055	$35,156	$37,210	$723,453
341	$1,959	$35,251	$37,210	$688,203
342	$1,864	$35,346	$37,210	$652,856
343	$1,768	$35,442	$37,210	$617,414
344	$1,672	$35,538	$37,210	$581,876
345	$1,576	$35,634	$37,210	$546,242
346	$1,479	$35,731	$37,210	$510,511
347	$1,383	$35,828	$37,210	$474,684
348	$1,286	$35,925	$37,210	$438,759

第29年供款共

$446,522

第29年利息

$21,774

第29年共還本金

$424,748

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,188	$36,022	$37,210	$402,738
350	$1,091	$36,119	$37,210	$366,618
351	$993	$36,217	$37,210	$330,401
352	$895	$36,315	$37,210	$294,086
353	$796	$36,414	$37,210	$257,672
354	$698	$36,512	$37,210	$221,160
355	$599	$36,611	$37,210	$184,549
356	$500	$36,710	$37,210	$147,838
357	$400	$36,810	$37,210	$111,028
358	$301	$36,909	$37,210	$74,119
359	$201	$37,009	$37,210	$37,110
360	$101	$37,110	$37,210	$0

第30年供款共

$446,522

第30年利息

$7,762

第30年共還本金

$438,759

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$13,175,651

免責聲明

筍盤推介

按揭保險費
info