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$13,387,722

每月供款
$37,800

首期

$-550,000

總貸款額

$8,550,000

總利息

$5,057,722

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

$75,598

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

$75,598

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

西貢逸瓏海滙第02座

thumb_up

Managed Complex Close to Sai Kung

實

586 呎

@12,457

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$730 萬

實

586 呎

@12,457

售$730 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

影片

西貢逸瓏海滙

thumb_up

逸瓏海滙地下連花園

實

433 呎

@16,813

local_fire_department 至HIT real_estate_agent 罕有放盤

售$728 萬

實

433 呎

@16,813

售$728 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田玖瓏山天瓏閣

thumb_up

沙田玖瓏山天瓏閣

實

654 呎

@13,456

real_estate_agent 罕有放盤

售$880 萬

實

654 呎

@13,456

售$880 萬

real_estate_agent 罕有放盤

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

VR實景

粉嶺牽晴間第07座

thumb_up

東南單邊山景

實

719 呎

@11,544

建

984 呎

@8,435

local_fire_department 至HIT pets 愛竉必選

售$830 萬

實

719 呎

@11,544

建

984 呎

@8,435

售$830 萬

local_fire_department 至HIT pets 愛竉必選

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

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

KOL實拍

沙田碧濤花園第01期第02座百利閣

thumb_up

高層河景靚裝修還價即成

實

849 呎

@9,305

建

1,217 呎

@6,491

local_fire_department 至HIT flight_takeoff 移民急讓

售$790 萬

實

849 呎

@9,305

建

1,217 呎

@6,491

售$790 萬

local_fire_department 至HIT flight_takeoff 移民急讓

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

粉嶺帝庭軒第01期第01座

thumb_up

聯和3寶,東南3房,新裝即住

實

607 呎

@12,026

建

862 呎

@8,469

hotel_class 樓王 local_offer 低水筍價

售$730 萬

實

607 呎

@12,026

建

862 呎

@8,469

售$730 萬

hotel_class 樓王 local_offer 低水筍價

馬鞍山迎海第03期星灣御

thumb_up

山景靚裝買入即住

實

496 呎

@14,718

local_fire_department 至HIT

售$730 萬

實

496 呎

@14,718

售$730 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

東南有管理會所泳池新裝修寵物友善屋苑

實

491 呎

@14,257

local_offer 低水筍價

售$700 萬

實

491 呎

@14,257

售$700 萬

local_offer 低水筍價

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
3.375	$60,599	$49,039	$42,232	$37,799
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$37,800

年期

30年

貸款金額

$8,550,000

總利息

$5,057,722

總貸款連利息

$13,607,722

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$24,047	$13,752	$37,799	$8,536,248
2	$24,008	$13,791	$37,799	$8,522,457
3	$23,969	$13,830	$37,799	$8,508,627
4	$23,931	$13,869	$37,799	$8,494,758
5	$23,892	$13,908	$37,799	$8,480,850
6	$23,852	$13,947	$37,799	$8,466,904
7	$23,813	$13,986	$37,799	$8,452,917
8	$23,774	$14,025	$37,799	$8,438,892
9	$23,734	$14,065	$37,799	$8,424,827
10	$23,695	$14,104	$37,799	$8,410,723
11	$23,655	$14,144	$37,799	$8,396,579
12	$23,615	$14,184	$37,799	$8,382,395

第1年供款共

$453,591

第1年利息

$285,986

第1年共還本金

$167,605

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$23,575	$14,224	$37,799	$8,368,171
14	$23,535	$14,264	$37,799	$8,353,907
15	$23,495	$14,304	$37,799	$8,339,604
16	$23,455	$14,344	$37,799	$8,325,259
17	$23,415	$14,384	$37,799	$8,310,875
18	$23,374	$14,425	$37,799	$8,296,450
19	$23,334	$14,465	$37,799	$8,281,985
20	$23,293	$14,506	$37,799	$8,267,479
21	$23,252	$14,547	$37,799	$8,252,932
22	$23,211	$14,588	$37,799	$8,238,344
23	$23,170	$14,629	$37,799	$8,223,715
24	$23,129	$14,670	$37,799	$8,209,045

第2年供款共

$453,591

第2年利息

$280,241

第2年共還本金

$173,350

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$23,088	$14,711	$37,799	$8,194,334
26	$23,047	$14,753	$37,799	$8,179,581
27	$23,005	$14,794	$37,799	$8,164,787
28	$22,963	$14,836	$37,799	$8,149,951
29	$22,922	$14,877	$37,799	$8,135,073
30	$22,880	$14,919	$37,799	$8,120,154
31	$22,838	$14,961	$37,799	$8,105,193
32	$22,796	$15,003	$37,799	$8,090,189
33	$22,754	$15,046	$37,799	$8,075,144
34	$22,711	$15,088	$37,799	$8,060,056
35	$22,669	$15,130	$37,799	$8,044,926
36	$22,626	$15,173	$37,799	$8,029,753

第3年供款共

$453,591

第3年利息

$274,299

第3年共還本金

$179,292

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$22,584	$15,216	$37,799	$8,014,537
38	$22,541	$15,258	$37,799	$7,999,279
39	$22,498	$15,301	$37,799	$7,983,978
40	$22,455	$15,344	$37,799	$7,968,633
41	$22,412	$15,387	$37,799	$7,953,246
42	$22,369	$15,431	$37,799	$7,937,815
43	$22,325	$15,474	$37,799	$7,922,341
44	$22,282	$15,518	$37,799	$7,906,823
45	$22,238	$15,561	$37,799	$7,891,262
46	$22,194	$15,605	$37,799	$7,875,657
47	$22,150	$15,649	$37,799	$7,860,008
48	$22,106	$15,693	$37,799	$7,844,315

第4年供款共

$453,591

第4年利息

$268,153

第4年共還本金

$185,438

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$22,062	$15,737	$37,799	$7,828,578
50	$22,018	$15,781	$37,799	$7,812,797
51	$21,973	$15,826	$37,799	$7,796,971
52	$21,929	$15,870	$37,799	$7,781,101
53	$21,884	$15,915	$37,799	$7,765,186
54	$21,840	$15,960	$37,799	$7,749,226
55	$21,795	$16,005	$37,799	$7,733,222
56	$21,750	$16,050	$37,799	$7,717,172
57	$21,705	$16,095	$37,799	$7,701,078
58	$21,659	$16,140	$37,799	$7,684,938
59	$21,614	$16,185	$37,799	$7,668,752
60	$21,568	$16,231	$37,799	$7,652,521

第5年供款共

$453,591

第5年利息

$261,797

第5年共還本金

$191,794

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$21,523	$16,277	$37,799	$7,636,245
62	$21,477	$16,322	$37,799	$7,619,923
63	$21,431	$16,368	$37,799	$7,603,554
64	$21,385	$16,414	$37,799	$7,587,140
65	$21,339	$16,460	$37,799	$7,570,680
66	$21,293	$16,507	$37,799	$7,554,173
67	$21,246	$16,553	$37,799	$7,537,620
68	$21,200	$16,600	$37,799	$7,521,020
69	$21,153	$16,646	$37,799	$7,504,374
70	$21,106	$16,693	$37,799	$7,487,681
71	$21,059	$16,740	$37,799	$7,470,941
72	$21,012	$16,787	$37,799	$7,454,153

第6年供款共

$453,591

第6年利息

$255,223

第6年共還本金

$198,368

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$20,965	$16,834	$37,799	$7,437,319
74	$20,917	$16,882	$37,799	$7,420,437
75	$20,870	$16,929	$37,799	$7,403,508
76	$20,822	$16,977	$37,799	$7,386,531
77	$20,775	$17,025	$37,799	$7,369,507
78	$20,727	$17,072	$37,799	$7,352,434
79	$20,679	$17,121	$37,799	$7,335,314
80	$20,631	$17,169	$37,799	$7,318,145
81	$20,582	$17,217	$37,799	$7,300,928
82	$20,534	$17,265	$37,799	$7,283,663
83	$20,485	$17,314	$37,799	$7,266,349
84	$20,437	$17,363	$37,799	$7,248,986

第7年供款共

$453,591

第7年利息

$248,423

第7年共還本金

$205,167

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$20,388	$17,411	$37,799	$7,231,575
86	$20,339	$17,460	$37,799	$7,214,114
87	$20,290	$17,510	$37,799	$7,196,605
88	$20,240	$17,559	$37,799	$7,179,046
89	$20,191	$17,608	$37,799	$7,161,438
90	$20,142	$17,658	$37,799	$7,143,780
91	$20,092	$17,707	$37,799	$7,126,073
92	$20,042	$17,757	$37,799	$7,108,316
93	$19,992	$17,807	$37,799	$7,090,508
94	$19,942	$17,857	$37,799	$7,072,651
95	$19,892	$17,907	$37,799	$7,054,744
96	$19,841	$17,958	$37,799	$7,036,786

第8年供款共

$453,591

第8年利息

$241,391

第8年共還本金

$212,200

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$19,791	$18,008	$37,799	$7,018,778
98	$19,740	$18,059	$37,799	$7,000,719
99	$19,690	$18,110	$37,799	$6,982,609
100	$19,639	$18,161	$37,799	$6,964,449
101	$19,588	$18,212	$37,799	$6,946,237
102	$19,536	$18,263	$37,799	$6,927,974
103	$19,485	$18,314	$37,799	$6,909,660
104	$19,433	$18,366	$37,799	$6,891,294
105	$19,382	$18,417	$37,799	$6,872,876
106	$19,330	$18,469	$37,799	$6,854,407
107	$19,278	$18,521	$37,799	$6,835,886
108	$19,226	$18,573	$37,799	$6,817,313

第9年供款共

$453,591

第9年利息

$234,117

第9年共還本金

$219,474

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$19,174	$18,626	$37,799	$6,798,687
110	$19,121	$18,678	$37,799	$6,780,009
111	$19,069	$18,730	$37,799	$6,761,279
112	$19,016	$18,783	$37,799	$6,742,496
113	$18,963	$18,836	$37,799	$6,723,660
114	$18,910	$18,889	$37,799	$6,704,771
115	$18,857	$18,942	$37,799	$6,685,829
116	$18,804	$18,995	$37,799	$6,666,833
117	$18,750	$19,049	$37,799	$6,647,785
118	$18,697	$19,102	$37,799	$6,628,682
119	$18,643	$19,156	$37,799	$6,609,526
120	$18,589	$19,210	$37,799	$6,590,316

第10年供款共

$453,591

第10年利息

$226,594

第10年共還本金

$226,996

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$18,535	$19,264	$37,799	$6,571,052
122	$18,481	$19,318	$37,799	$6,551,734
123	$18,427	$19,372	$37,799	$6,532,362
124	$18,372	$19,427	$37,799	$6,512,935
125	$18,318	$19,482	$37,799	$6,493,453
126	$18,263	$19,536	$37,799	$6,473,917
127	$18,208	$19,591	$37,799	$6,454,325
128	$18,153	$19,646	$37,799	$6,434,679
129	$18,098	$19,702	$37,799	$6,414,977
130	$18,042	$19,757	$37,799	$6,395,220
131	$17,987	$19,813	$37,799	$6,375,408
132	$17,931	$19,868	$37,799	$6,355,539

第11年供款共

$453,591

第11年利息

$218,814

第11年共還本金

$234,777

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$17,875	$19,924	$37,799	$6,335,615
134	$17,819	$19,980	$37,799	$6,315,635
135	$17,763	$20,037	$37,799	$6,295,598
136	$17,706	$20,093	$37,799	$6,275,505
137	$17,650	$20,149	$37,799	$6,255,356
138	$17,593	$20,206	$37,799	$6,235,150
139	$17,536	$20,263	$37,799	$6,214,887
140	$17,479	$20,320	$37,799	$6,194,567
141	$17,422	$20,377	$37,799	$6,174,190
142	$17,365	$20,434	$37,799	$6,153,756
143	$17,307	$20,492	$37,799	$6,133,264
144	$17,250	$20,549	$37,799	$6,112,715

第12年供款共

$453,591

第12年利息

$210,766

第12年共還本金

$242,825

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$17,192	$20,607	$37,799	$6,092,107
146	$17,134	$20,665	$37,799	$6,071,442
147	$17,076	$20,723	$37,799	$6,050,719
148	$17,018	$20,782	$37,799	$6,029,937
149	$16,959	$20,840	$37,799	$6,009,097
150	$16,901	$20,899	$37,799	$5,988,199
151	$16,842	$20,957	$37,799	$5,967,241
152	$16,783	$21,016	$37,799	$5,946,225
153	$16,724	$21,075	$37,799	$5,925,149
154	$16,664	$21,135	$37,799	$5,904,015
155	$16,605	$21,194	$37,799	$5,882,820
156	$16,545	$21,254	$37,799	$5,861,567

第13年供款共

$453,591

第13年利息

$202,443

第13年共還本金

$251,148

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$16,486	$21,314	$37,799	$5,840,253
158	$16,426	$21,374	$37,799	$5,818,880
159	$16,366	$21,434	$37,799	$5,797,446
160	$16,305	$21,494	$37,799	$5,775,952
161	$16,245	$21,554	$37,799	$5,754,398
162	$16,184	$21,615	$37,799	$5,732,783
163	$16,123	$21,676	$37,799	$5,711,107
164	$16,062	$21,737	$37,799	$5,689,370
165	$16,001	$21,798	$37,799	$5,667,572
166	$15,940	$21,859	$37,799	$5,645,713
167	$15,879	$21,921	$37,799	$5,623,792
168	$15,817	$21,982	$37,799	$5,601,810

第14年供款共

$453,591

第14年利息

$193,834

第14年共還本金

$259,756

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$15,755	$22,044	$37,799	$5,579,766
170	$15,693	$22,106	$37,799	$5,557,660
171	$15,631	$22,168	$37,799	$5,535,492
172	$15,569	$22,231	$37,799	$5,513,261
173	$15,506	$22,293	$37,799	$5,490,968
174	$15,443	$22,356	$37,799	$5,468,612
175	$15,380	$22,419	$37,799	$5,446,193
176	$15,317	$22,482	$37,799	$5,423,711
177	$15,254	$22,545	$37,799	$5,401,166
178	$15,191	$22,608	$37,799	$5,378,558
179	$15,127	$22,672	$37,799	$5,355,886
180	$15,063	$22,736	$37,799	$5,333,150

第15年供款共

$453,591

第15年利息

$184,931

第15年共還本金

$268,660

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,999	$22,800	$37,799	$5,310,350
182	$14,935	$22,864	$37,799	$5,287,486
183	$14,871	$22,928	$37,799	$5,264,558
184	$14,807	$22,993	$37,799	$5,241,566
185	$14,742	$23,057	$37,799	$5,218,508
186	$14,677	$23,122	$37,799	$5,195,386
187	$14,612	$23,187	$37,799	$5,172,199
188	$14,547	$23,252	$37,799	$5,148,946
189	$14,481	$23,318	$37,799	$5,125,629
190	$14,416	$23,383	$37,799	$5,102,245
191	$14,350	$23,449	$37,799	$5,078,796
192	$14,284	$23,515	$37,799	$5,055,281

第16年供款共

$453,591

第16年利息

$175,722

第16年共還本金

$277,869

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$14,218	$23,581	$37,799	$5,031,700
194	$14,152	$23,648	$37,799	$5,008,052
195	$14,085	$23,714	$37,799	$4,984,338
196	$14,018	$23,781	$37,799	$4,960,557
197	$13,952	$23,848	$37,799	$4,936,710
198	$13,884	$23,915	$37,799	$4,912,795
199	$13,817	$23,982	$37,799	$4,888,813
200	$13,750	$24,049	$37,799	$4,864,763
201	$13,682	$24,117	$37,799	$4,840,646
202	$13,614	$24,185	$37,799	$4,816,461
203	$13,546	$24,253	$37,799	$4,792,209
204	$13,478	$24,321	$37,799	$4,767,887

第17年供款共

$453,591

第17年利息

$166,197

第17年共還本金

$287,394

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$13,410	$24,390	$37,799	$4,743,498
206	$13,341	$24,458	$37,799	$4,719,040
207	$13,272	$24,527	$37,799	$4,694,513
208	$13,203	$24,596	$37,799	$4,669,917
209	$13,134	$24,665	$37,799	$4,645,252
210	$13,065	$24,734	$37,799	$4,620,517
211	$12,995	$24,804	$37,799	$4,595,713
212	$12,925	$24,874	$37,799	$4,570,840
213	$12,855	$24,944	$37,799	$4,545,896
214	$12,785	$25,014	$37,799	$4,520,882
215	$12,715	$25,084	$37,799	$4,495,798
216	$12,644	$25,155	$37,799	$4,470,643

第18年供款共

$453,591

第18年利息

$156,346

第18年共還本金

$297,245

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,574	$25,226	$37,799	$4,445,417
218	$12,503	$25,296	$37,799	$4,420,121
219	$12,432	$25,368	$37,799	$4,394,753
220	$12,360	$25,439	$37,799	$4,369,314
221	$12,289	$25,511	$37,799	$4,343,804
222	$12,217	$25,582	$37,799	$4,318,221
223	$12,145	$25,654	$37,799	$4,292,567
224	$12,073	$25,726	$37,799	$4,266,841
225	$12,000	$25,799	$37,799	$4,241,042
226	$11,928	$25,871	$37,799	$4,215,171
227	$11,855	$25,944	$37,799	$4,189,227
228	$11,782	$26,017	$37,799	$4,163,210

第19年供款共

$453,591

第19年利息

$146,158

第19年共還本金

$307,433

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,709	$26,090	$37,799	$4,137,119
230	$11,636	$26,164	$37,799	$4,110,956
231	$11,562	$26,237	$37,799	$4,084,719
232	$11,488	$26,311	$37,799	$4,058,408
233	$11,414	$26,385	$37,799	$4,032,023
234	$11,340	$26,459	$37,799	$4,005,564
235	$11,266	$26,534	$37,799	$3,979,030
236	$11,191	$26,608	$37,799	$3,952,422
237	$11,116	$26,683	$37,799	$3,925,739
238	$11,041	$26,758	$37,799	$3,898,981
239	$10,966	$26,833	$37,799	$3,872,147
240	$10,890	$26,909	$37,799	$3,845,239

第20年供款共

$453,591

第20年利息

$135,620

第20年共還本金

$317,971

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,815	$26,984	$37,799	$3,818,254
242	$10,739	$27,060	$37,799	$3,791,194
243	$10,663	$27,136	$37,799	$3,764,057
244	$10,586	$27,213	$37,799	$3,736,844
245	$10,510	$27,289	$37,799	$3,709,555
246	$10,433	$27,366	$37,799	$3,682,189
247	$10,356	$27,443	$37,799	$3,654,746
248	$10,279	$27,520	$37,799	$3,627,226
249	$10,202	$27,598	$37,799	$3,599,628
250	$10,124	$27,675	$37,799	$3,571,953
251	$10,046	$27,753	$37,799	$3,544,200
252	$9,968	$27,831	$37,799	$3,516,368

第21年供款共

$453,591

第21年利息

$124,721

第21年共還本金

$328,870

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,890	$27,909	$37,799	$3,488,459
254	$9,811	$27,988	$37,799	$3,460,471
255	$9,733	$28,067	$37,799	$3,432,404
256	$9,654	$28,146	$37,799	$3,404,259
257	$9,574	$28,225	$37,799	$3,376,034
258	$9,495	$28,304	$37,799	$3,347,730
259	$9,415	$28,384	$37,799	$3,319,346
260	$9,336	$28,464	$37,799	$3,290,883
261	$9,256	$28,544	$37,799	$3,262,339
262	$9,175	$28,624	$37,799	$3,233,715
263	$9,095	$28,704	$37,799	$3,205,011
264	$9,014	$28,785	$37,799	$3,176,226

第22年供款共

$453,591

第22年利息

$113,448

第22年共還本金

$340,143

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,933	$28,866	$37,799	$3,147,359
266	$8,852	$28,947	$37,799	$3,118,412
267	$8,771	$29,029	$37,799	$3,089,384
268	$8,689	$29,110	$37,799	$3,060,273
269	$8,607	$29,192	$37,799	$3,031,081
270	$8,525	$29,274	$37,799	$3,001,807
271	$8,443	$29,357	$37,799	$2,972,450
272	$8,360	$29,439	$37,799	$2,943,011
273	$8,277	$29,522	$37,799	$2,913,489
274	$8,194	$29,605	$37,799	$2,883,884
275	$8,111	$29,688	$37,799	$2,854,195
276	$8,027	$29,772	$37,799	$2,824,424

第23年供款共

$453,591

第23年利息

$101,789

第23年共還本金

$351,802

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,944	$29,856	$37,799	$2,794,568
278	$7,860	$29,940	$37,799	$2,764,629
279	$7,776	$30,024	$37,799	$2,734,605
280	$7,691	$30,108	$37,799	$2,704,497
281	$7,606	$30,193	$37,799	$2,674,304
282	$7,521	$30,278	$37,799	$2,644,026
283	$7,436	$30,363	$37,799	$2,613,663
284	$7,351	$30,448	$37,799	$2,583,215
285	$7,265	$30,534	$37,799	$2,552,681
286	$7,179	$30,620	$37,799	$2,522,061
287	$7,093	$30,706	$37,799	$2,491,355
288	$7,007	$30,792	$37,799	$2,460,563

第24年供款共

$453,591

第24年利息

$89,730

第24年共還本金

$363,861

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,920	$30,879	$37,799	$2,429,684
290	$6,833	$30,966	$37,799	$2,398,718
291	$6,746	$31,053	$37,799	$2,367,666
292	$6,659	$31,140	$37,799	$2,336,525
293	$6,571	$31,228	$37,799	$2,305,298
294	$6,484	$31,316	$37,799	$2,273,982
295	$6,396	$31,404	$37,799	$2,242,578
296	$6,307	$31,492	$37,799	$2,211,086
297	$6,219	$31,581	$37,799	$2,179,506
298	$6,130	$31,669	$37,799	$2,147,837
299	$6,041	$31,758	$37,799	$2,116,078
300	$5,951	$31,848	$37,799	$2,084,230

第25年供款共

$453,591

第25年利息

$77,258

第25年共還本金

$376,333

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,862	$31,937	$37,799	$2,052,293
302	$5,772	$32,027	$37,799	$2,020,266
303	$5,682	$32,117	$37,799	$1,988,149
304	$5,592	$32,208	$37,799	$1,955,941
305	$5,501	$32,298	$37,799	$1,923,643
306	$5,410	$32,389	$37,799	$1,891,254
307	$5,319	$32,480	$37,799	$1,858,774
308	$5,228	$32,571	$37,799	$1,826,202
309	$5,136	$32,663	$37,799	$1,793,539
310	$5,044	$32,755	$37,799	$1,760,785
311	$4,952	$32,847	$37,799	$1,727,938
312	$4,860	$32,939	$37,799	$1,694,998

第26年供款共

$453,591

第26年利息

$64,358

第26年共還本金

$389,232

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,767	$33,032	$37,799	$1,661,966
314	$4,674	$33,125	$37,799	$1,628,841
315	$4,581	$33,218	$37,799	$1,595,623
316	$4,488	$33,312	$37,799	$1,562,311
317	$4,394	$33,405	$37,799	$1,528,906
318	$4,300	$33,499	$37,799	$1,495,407
319	$4,206	$33,593	$37,799	$1,461,814
320	$4,111	$33,688	$37,799	$1,428,126
321	$4,017	$33,783	$37,799	$1,394,343
322	$3,922	$33,878	$37,799	$1,360,466
323	$3,826	$33,973	$37,799	$1,326,493
324	$3,731	$34,068	$37,799	$1,292,424

第27年供款共

$453,591

第27年利息

$51,017

第27年共還本金

$402,574

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,635	$34,164	$37,799	$1,258,260
326	$3,539	$34,260	$37,799	$1,224,000
327	$3,442	$34,357	$37,799	$1,189,643
328	$3,346	$34,453	$37,799	$1,155,189
329	$3,249	$34,550	$37,799	$1,120,639
330	$3,152	$34,647	$37,799	$1,085,992
331	$3,054	$34,745	$37,799	$1,051,247
332	$2,957	$34,843	$37,799	$1,016,404
333	$2,859	$34,941	$37,799	$981,464
334	$2,760	$35,039	$37,799	$946,425
335	$2,662	$35,137	$37,799	$911,287
336	$2,563	$35,236	$37,799	$876,051

第28年供款共

$453,591

第28年利息

$37,218

第28年共還本金

$416,373

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,464	$35,335	$37,799	$840,716
338	$2,365	$35,435	$37,799	$805,281
339	$2,265	$35,534	$37,799	$769,747
340	$2,165	$35,634	$37,799	$734,112
341	$2,065	$35,735	$37,799	$698,378
342	$1,964	$35,835	$37,799	$662,543
343	$1,863	$35,936	$37,799	$626,607
344	$1,762	$36,037	$37,799	$590,570
345	$1,661	$36,138	$37,799	$554,432
346	$1,559	$36,240	$37,799	$518,192
347	$1,457	$36,342	$37,799	$481,850
348	$1,355	$36,444	$37,799	$445,406

第29年供款共

$453,591

第29年利息

$22,946

第29年共還本金

$430,645

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,253	$36,547	$37,799	$408,860
350	$1,150	$36,649	$37,799	$372,210
351	$1,047	$36,752	$37,799	$335,458
352	$943	$36,856	$37,799	$298,602
353	$840	$36,959	$37,799	$261,643
354	$736	$37,063	$37,799	$224,579
355	$632	$37,168	$37,799	$187,412
356	$527	$37,272	$37,799	$150,140
357	$422	$37,377	$37,799	$112,763
358	$317	$37,482	$37,799	$75,281
359	$212	$37,587	$37,799	$37,693
360	$106	$37,693	$37,799	$0

第30年供款共

$453,591

第30年利息

$8,185

第30年共還本金

$445,406

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$13,387,722

免責聲明

筍盤推介

按揭保險費
info