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$13,216,456

每月供款
$37,524

首期

$-622,000

總貸款額

$8,622,000

總利息

$4,886,456

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-292,000

按月供比率計算

$75,047

置業成本總預算

HK$-292,000

首期

$-622,000
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

$75,047

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

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@15,208

local_fire_department 至HIT

售$730 萬

實

480 呎

@15,208

售$730 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御

thumb_up

山景靚裝買入即住

實

496 呎

@14,516

local_fire_department 至HIT

售$720 萬

實

496 呎

@14,516

售$720 萬

local_fire_department 至HIT

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@12,590

建

758 呎

@9,235

real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

556 呎

@12,590

建

758 呎

@9,235

售$700 萬

real_estate_agent 罕有放盤 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

馬鞍山迎海

thumb_up

罕有高層兩房可交吉

實

511 呎

@14,286

local_fire_department 至HIT

售$730 萬

實

511 呎

@14,286

售$730 萬

local_fire_department 至HIT

大埔雲滙第02期第10座

thumb_up

雲滙第02期 **月租2萬，價可商議，兩房連露台，租金回報高，租務市旺。銀行水浸，投資自住首選！限時看樓，快者得！

實

457 呎

@17,899

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

售$818 萬

實

457 呎

@17,899

售$818 萬

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

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

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

KOL實拍 VR實景

沙田沙田第一城

thumb_up

奇豐精選大廳有裝有露台東南園景人見人愛實盤可約睇

實

819 呎

@10,989

建

980 呎

@9,184

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

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

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,111

local_fire_department 至HIT

售$700 萬

實

630 呎

@11,111

售$700 萬

local_fire_department 至HIT

VR實景

馬鞍山 DOUBLE COVE PH 03北水靚盤,大兩房半海星灣海景,罕有高層抵買,歡迎查詢

thumb_up

DOUBLE COVE PH 03 北水靚盤,大兩房半海星灣海景,罕有高層抵買,歡迎查詢

實

546 呎

@15,751

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$860 萬

實

546 呎

@15,751

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$51,602	$39,652	$32,494	$27,732
1.500	$53,520	$41,605	$34,483	$29,756
2.000	$55,483	$43,617	$36,545	$31,869
2.500	$57,491	$45,688	$38,680	$34,067
3.000	$59,542	$47,817	$40,886	$36,351
3.250	$60,584	$48,904	$42,016	$37,523
3.500	$61,637	$50,004	$43,164	$38,717
4.000	$63,776	$52,248	$45,510	$41,163
4.500	$65,958	$54,547	$47,924	$43,686
5.000	$68,182	$56,901	$50,403	$46,285
5.500	$70,449	$59,310	$52,947	$48,955
6.000	$72,757	$61,771	$55,552	$51,693

每月供款$37,524

年期

30年

貸款金額

$8,622,000

總利息

$4,886,456

總貸款連利息

$13,508,456

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$23,351	$14,172	$37,523	$8,607,828
2	$23,313	$14,211	$37,523	$8,593,617
3	$23,274	$14,249	$37,523	$8,579,368
4	$23,236	$14,288	$37,523	$8,565,080
5	$23,197	$14,326	$37,523	$8,550,754
6	$23,158	$14,365	$37,523	$8,536,389
7	$23,119	$14,404	$37,523	$8,521,985
8	$23,080	$14,443	$37,523	$8,507,542
9	$23,041	$14,482	$37,523	$8,493,059
10	$23,002	$14,521	$37,523	$8,478,538
11	$22,963	$14,561	$37,523	$8,463,977
12	$22,923	$14,600	$37,523	$8,449,377

第1年供款共

$450,282

第1年利息

$277,659

第1年共還本金

$172,623

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$22,884	$14,640	$37,523	$8,434,737
14	$22,844	$14,679	$37,523	$8,420,058
15	$22,804	$14,719	$37,523	$8,405,339
16	$22,764	$14,759	$37,523	$8,390,579
17	$22,724	$14,799	$37,523	$8,375,780
18	$22,684	$14,839	$37,523	$8,360,941
19	$22,644	$14,879	$37,523	$8,346,062
20	$22,604	$14,920	$37,523	$8,331,143
21	$22,564	$14,960	$37,523	$8,316,183
22	$22,523	$15,000	$37,523	$8,301,182
23	$22,482	$15,041	$37,523	$8,286,141
24	$22,442	$15,082	$37,523	$8,271,059

第2年供款共

$450,282

第2年利息

$271,964

第2年共還本金

$178,318

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$22,401	$15,123	$37,523	$8,255,936
26	$22,360	$15,164	$37,523	$8,240,773
27	$22,319	$15,205	$37,523	$8,225,568
28	$22,278	$15,246	$37,523	$8,210,322
29	$22,236	$15,287	$37,523	$8,195,035
30	$22,195	$15,329	$37,523	$8,179,706
31	$22,153	$15,370	$37,523	$8,164,336
32	$22,112	$15,412	$37,523	$8,148,924
33	$22,070	$15,453	$37,523	$8,133,471
34	$22,028	$15,495	$37,523	$8,117,976
35	$21,986	$15,537	$37,523	$8,102,438
36	$21,944	$15,579	$37,523	$8,086,859

第3年供款共

$450,282

第3年利息

$266,082

第3年共還本金

$184,200

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$21,902	$15,622	$37,523	$8,071,237
38	$21,860	$15,664	$37,523	$8,055,573
39	$21,817	$15,706	$37,523	$8,039,867
40	$21,775	$15,749	$37,523	$8,024,118
41	$21,732	$15,792	$37,523	$8,008,327
42	$21,689	$15,834	$37,523	$7,992,493
43	$21,646	$15,877	$37,523	$7,976,615
44	$21,603	$15,920	$37,523	$7,960,695
45	$21,560	$15,963	$37,523	$7,944,732
46	$21,517	$16,007	$37,523	$7,928,725
47	$21,474	$16,050	$37,523	$7,912,676
48	$21,430	$16,093	$37,523	$7,896,582

第4年供款共

$450,282

第4年利息

$260,005

第4年共還本金

$190,277

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$21,387	$16,137	$37,523	$7,880,445
50	$21,343	$16,181	$37,523	$7,864,265
51	$21,299	$16,224	$37,523	$7,848,040
52	$21,255	$16,268	$37,523	$7,831,772
53	$21,211	$16,312	$37,523	$7,815,459
54	$21,167	$16,357	$37,523	$7,799,103
55	$21,123	$16,401	$37,523	$7,782,702
56	$21,078	$16,445	$37,523	$7,766,257
57	$21,034	$16,490	$37,523	$7,749,767
58	$20,989	$16,535	$37,523	$7,733,232
59	$20,944	$16,579	$37,523	$7,716,653
60	$20,899	$16,624	$37,523	$7,700,029

第5年供款共

$450,282

第5年利息

$253,728

第5年共還本金

$196,554

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$20,854	$16,669	$37,523	$7,683,359
62	$20,809	$16,714	$37,523	$7,666,645
63	$20,764	$16,760	$37,523	$7,649,885
64	$20,718	$16,805	$37,523	$7,633,080
65	$20,673	$16,851	$37,523	$7,616,230
66	$20,627	$16,896	$37,523	$7,599,334
67	$20,582	$16,942	$37,523	$7,582,392
68	$20,536	$16,988	$37,523	$7,565,404
69	$20,490	$17,034	$37,523	$7,548,370
70	$20,444	$17,080	$37,523	$7,531,290
71	$20,397	$17,126	$37,523	$7,514,164
72	$20,351	$17,173	$37,523	$7,496,991

第6年供款共

$450,282

第6年利息

$247,244

第6年共還本金

$203,038

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$20,304	$17,219	$37,523	$7,479,772
74	$20,258	$17,266	$37,523	$7,462,506
75	$20,211	$17,313	$37,523	$7,445,194
76	$20,164	$17,359	$37,523	$7,427,834
77	$20,117	$17,406	$37,523	$7,410,428
78	$20,070	$17,454	$37,523	$7,392,974
79	$20,023	$17,501	$37,523	$7,375,473
80	$19,975	$17,548	$37,523	$7,357,925
81	$19,928	$17,596	$37,523	$7,340,329
82	$19,880	$17,643	$37,523	$7,322,686
83	$19,832	$17,691	$37,523	$7,304,995
84	$19,784	$17,739	$37,523	$7,287,255

第7年供款共

$450,282

第7年利息

$240,546

第7年共還本金

$209,736

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$19,736	$17,787	$37,523	$7,269,468
86	$19,688	$17,835	$37,523	$7,251,633
87	$19,640	$17,884	$37,523	$7,233,749
88	$19,591	$17,932	$37,523	$7,215,817
89	$19,543	$17,981	$37,523	$7,197,837
90	$19,494	$18,029	$37,523	$7,179,807
91	$19,445	$18,078	$37,523	$7,161,729
92	$19,396	$18,127	$37,523	$7,143,602
93	$19,347	$18,176	$37,523	$7,125,426
94	$19,298	$18,225	$37,523	$7,107,200
95	$19,249	$18,275	$37,523	$7,088,925
96	$19,199	$18,324	$37,523	$7,070,601

第8年供款共

$450,282

第8年利息

$233,627

第8年共還本金

$216,654

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$19,150	$18,374	$37,523	$7,052,227
98	$19,100	$18,424	$37,523	$7,033,803
99	$19,050	$18,474	$37,523	$7,015,330
100	$19,000	$18,524	$37,523	$6,996,806
101	$18,950	$18,574	$37,523	$6,978,232
102	$18,899	$18,624	$37,523	$6,959,608
103	$18,849	$18,675	$37,523	$6,940,934
104	$18,798	$18,725	$37,523	$6,922,209
105	$18,748	$18,776	$37,523	$6,903,433
106	$18,697	$18,827	$37,523	$6,884,606
107	$18,646	$18,878	$37,523	$6,865,728
108	$18,595	$18,929	$37,523	$6,846,800

第9年供款共

$450,282

第9年利息

$226,480

第9年共還本金

$223,802

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$18,543	$18,980	$37,523	$6,827,819
110	$18,492	$19,031	$37,523	$6,808,788
111	$18,440	$19,083	$37,523	$6,789,705
112	$18,389	$19,135	$37,523	$6,770,570
113	$18,337	$19,187	$37,523	$6,751,384
114	$18,285	$19,238	$37,523	$6,732,145
115	$18,233	$19,291	$37,523	$6,712,855
116	$18,181	$19,343	$37,523	$6,693,512
117	$18,128	$19,395	$37,523	$6,674,117
118	$18,076	$19,448	$37,523	$6,654,669
119	$18,023	$19,500	$37,523	$6,635,168
120	$17,970	$19,553	$37,523	$6,615,615

第10年供款共

$450,282

第10年利息

$219,097

第10年共還本金

$231,184

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$17,917	$19,606	$37,523	$6,596,009
122	$17,864	$19,659	$37,523	$6,576,350
123	$17,811	$19,713	$37,523	$6,556,637
124	$17,758	$19,766	$37,523	$6,536,871
125	$17,704	$19,819	$37,523	$6,517,052
126	$17,650	$19,873	$37,523	$6,497,179
127	$17,597	$19,927	$37,523	$6,477,252
128	$17,543	$19,981	$37,523	$6,457,271
129	$17,488	$20,035	$37,523	$6,437,236
130	$17,434	$20,089	$37,523	$6,417,146
131	$17,380	$20,144	$37,523	$6,397,003
132	$17,325	$20,198	$37,523	$6,376,804

第11年供款共

$450,282

第11年利息

$211,471

第11年共還本金

$238,811

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$17,271	$20,253	$37,523	$6,356,551
134	$17,216	$20,308	$37,523	$6,336,244
135	$17,161	$20,363	$37,523	$6,315,881
136	$17,106	$20,418	$37,523	$6,295,463
137	$17,050	$20,473	$37,523	$6,274,989
138	$16,995	$20,529	$37,523	$6,254,461
139	$16,939	$20,584	$37,523	$6,233,876
140	$16,883	$20,640	$37,523	$6,213,236
141	$16,828	$20,696	$37,523	$6,192,540
142	$16,771	$20,752	$37,523	$6,171,788
143	$16,715	$20,808	$37,523	$6,150,980
144	$16,659	$20,865	$37,523	$6,130,116

第12年供款共

$450,282

第12年利息

$203,593

第12年共還本金

$246,689

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$16,602	$20,921	$37,523	$6,109,194
146	$16,546	$20,978	$37,523	$6,088,217
147	$16,489	$21,035	$37,523	$6,067,182
148	$16,432	$21,092	$37,523	$6,046,091
149	$16,375	$21,149	$37,523	$6,024,942
150	$16,318	$21,206	$37,523	$6,003,736
151	$16,260	$21,263	$37,523	$5,982,473
152	$16,203	$21,321	$37,523	$5,961,152
153	$16,145	$21,379	$37,523	$5,939,773
154	$16,087	$21,437	$37,523	$5,918,336
155	$16,029	$21,495	$37,523	$5,896,842
156	$15,971	$21,553	$37,523	$5,875,289

第13年供款共

$450,282

第13年利息

$195,455

第13年共還本金

$254,827

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$15,912	$21,611	$37,523	$5,853,678
158	$15,854	$21,670	$37,523	$5,832,008
159	$15,795	$21,728	$37,523	$5,810,279
160	$15,736	$21,787	$37,523	$5,788,492
161	$15,677	$21,846	$37,523	$5,766,646
162	$15,618	$21,905	$37,523	$5,744,740
163	$15,559	$21,965	$37,523	$5,722,775
164	$15,499	$22,024	$37,523	$5,700,751
165	$15,440	$22,084	$37,523	$5,678,667
166	$15,380	$22,144	$37,523	$5,656,523
167	$15,320	$22,204	$37,523	$5,634,320
168	$15,260	$22,264	$37,523	$5,612,056

第14年供款共

$450,282

第14年利息

$187,049

第14年共還本金

$263,233

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$15,199	$22,324	$37,523	$5,589,732
170	$15,139	$22,385	$37,523	$5,567,347
171	$15,078	$22,445	$37,523	$5,544,902
172	$15,017	$22,506	$37,523	$5,522,396
173	$14,956	$22,567	$37,523	$5,499,829
174	$14,895	$22,628	$37,523	$5,477,200
175	$14,834	$22,689	$37,523	$5,454,511
176	$14,773	$22,751	$37,523	$5,431,760
177	$14,711	$22,812	$37,523	$5,408,948
178	$14,649	$22,874	$37,523	$5,386,074
179	$14,587	$22,936	$37,523	$5,363,137
180	$14,525	$22,998	$37,523	$5,340,139

第15年供款共

$450,282

第15年利息

$178,365

第15年共還本金

$271,917

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,463	$23,061	$37,523	$5,317,078
182	$14,400	$23,123	$37,523	$5,293,955
183	$14,338	$23,186	$37,523	$5,270,770
184	$14,275	$23,248	$37,523	$5,247,521
185	$14,212	$23,311	$37,523	$5,224,210
186	$14,149	$23,375	$37,523	$5,200,835
187	$14,086	$23,438	$37,523	$5,177,397
188	$14,022	$23,501	$37,523	$5,153,896
189	$13,958	$23,565	$37,523	$5,130,331
190	$13,895	$23,629	$37,523	$5,106,702
191	$13,831	$23,693	$37,523	$5,083,009
192	$13,766	$23,757	$37,523	$5,059,252

第16年供款共

$450,282

第16年利息

$169,395

第16年共還本金

$280,887

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$13,702	$23,821	$37,523	$5,035,431
194	$13,638	$23,886	$37,523	$5,011,545
195	$13,573	$23,951	$37,523	$4,987,594
196	$13,508	$24,015	$37,523	$4,963,579
197	$13,443	$24,080	$37,523	$4,939,498
198	$13,378	$24,146	$37,523	$4,915,353
199	$13,312	$24,211	$37,523	$4,891,142
200	$13,247	$24,277	$37,523	$4,866,865
201	$13,181	$24,342	$37,523	$4,842,523
202	$13,115	$24,408	$37,523	$4,818,114
203	$13,049	$24,474	$37,523	$4,793,640
204	$12,983	$24,541	$37,523	$4,769,099

第17年供款共

$450,282

第17年利息

$160,129

第17年共還本金

$290,153

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$12,916	$24,607	$37,523	$4,744,492
206	$12,850	$24,674	$37,523	$4,719,818
207	$12,783	$24,741	$37,523	$4,695,078
208	$12,716	$24,808	$37,523	$4,670,270
209	$12,649	$24,875	$37,523	$4,645,395
210	$12,581	$24,942	$37,523	$4,620,453
211	$12,514	$25,010	$37,523	$4,595,443
212	$12,446	$25,077	$37,523	$4,570,366
213	$12,378	$25,145	$37,523	$4,545,220
214	$12,310	$25,214	$37,523	$4,520,007
215	$12,242	$25,282	$37,523	$4,494,725
216	$12,173	$25,350	$37,523	$4,469,375

第18年供款共

$450,282

第18年利息

$150,557

第18年共還本金

$299,725

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,105	$25,419	$37,523	$4,443,956
218	$12,036	$25,488	$37,523	$4,418,468
219	$11,967	$25,557	$37,523	$4,392,911
220	$11,897	$25,626	$37,523	$4,367,285
221	$11,828	$25,695	$37,523	$4,341,590
222	$11,758	$25,765	$37,523	$4,315,825
223	$11,689	$25,835	$37,523	$4,289,990
224	$11,619	$25,905	$37,523	$4,264,085
225	$11,549	$25,975	$37,523	$4,238,110
226	$11,478	$26,045	$37,523	$4,212,065
227	$11,408	$26,116	$37,523	$4,185,949
228	$11,337	$26,187	$37,523	$4,159,762

第19年供款共

$450,282

第19年利息

$140,670

第19年共還本金

$309,612

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,266	$26,257	$37,523	$4,133,505
230	$11,195	$26,329	$37,523	$4,107,176
231	$11,124	$26,400	$37,523	$4,080,777
232	$11,052	$26,471	$37,523	$4,054,305
233	$10,980	$26,543	$37,523	$4,027,762
234	$10,909	$26,615	$37,523	$4,001,147
235	$10,836	$26,687	$37,523	$3,974,460
236	$10,764	$26,759	$37,523	$3,947,701
237	$10,692	$26,832	$37,523	$3,920,869
238	$10,619	$26,904	$37,523	$3,893,964
239	$10,546	$26,977	$37,523	$3,866,987
240	$10,473	$27,050	$37,523	$3,839,937

第20年供款共

$450,282

第20年利息

$130,456

第20年共還本金

$319,826

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,400	$27,124	$37,523	$3,812,813
242	$10,326	$27,197	$37,523	$3,785,616
243	$10,253	$27,271	$37,523	$3,758,345
244	$10,179	$27,345	$37,523	$3,731,001
245	$10,105	$27,419	$37,523	$3,703,582
246	$10,031	$27,493	$37,523	$3,676,089
247	$9,956	$27,567	$37,523	$3,648,521
248	$9,881	$27,642	$37,523	$3,620,879
249	$9,807	$27,717	$37,523	$3,593,162
250	$9,731	$27,792	$37,523	$3,565,370
251	$9,656	$27,867	$37,523	$3,537,503
252	$9,581	$27,943	$37,523	$3,509,560

第21年供款共

$450,282

第21年利息

$119,906

第21年共還本金

$330,376

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,505	$28,018	$37,523	$3,481,542
254	$9,429	$28,094	$37,523	$3,453,448
255	$9,353	$28,170	$37,523	$3,425,277
256	$9,277	$28,247	$37,523	$3,397,031
257	$9,200	$28,323	$37,523	$3,368,707
258	$9,124	$28,400	$37,523	$3,340,307
259	$9,047	$28,477	$37,523	$3,311,831
260	$8,970	$28,554	$37,523	$3,283,277
261	$8,892	$28,631	$37,523	$3,254,645
262	$8,815	$28,709	$37,523	$3,225,937
263	$8,737	$28,787	$37,523	$3,197,150
264	$8,659	$28,865	$37,523	$3,168,285

第22年供款共

$450,282

第22年利息

$109,007

第22年共還本金

$341,275

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,581	$28,943	$37,523	$3,139,343
266	$8,502	$29,021	$37,523	$3,110,322
267	$8,424	$29,100	$37,523	$3,081,222
268	$8,345	$29,179	$37,523	$3,052,043
269	$8,266	$29,258	$37,523	$3,022,786
270	$8,187	$29,337	$37,523	$2,993,449
271	$8,107	$29,416	$37,523	$2,964,033
272	$8,028	$29,496	$37,523	$2,934,537
273	$7,948	$29,576	$37,523	$2,904,961
274	$7,868	$29,656	$37,523	$2,875,305
275	$7,787	$29,736	$37,523	$2,845,569
276	$7,707	$29,817	$37,523	$2,815,752

第23年供款共

$450,282

第23年利息

$97,749

第23年共還本金

$352,533

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,626	$29,897	$37,523	$2,785,855
278	$7,545	$29,978	$37,523	$2,755,876
279	$7,464	$30,060	$37,523	$2,725,817
280	$7,382	$30,141	$37,523	$2,695,676
281	$7,301	$30,223	$37,523	$2,665,453
282	$7,219	$30,305	$37,523	$2,635,148
283	$7,137	$30,387	$37,523	$2,604,762
284	$7,055	$30,469	$37,523	$2,574,293
285	$6,972	$30,551	$37,523	$2,543,741
286	$6,889	$30,634	$37,523	$2,513,107
287	$6,806	$30,717	$37,523	$2,482,390
288	$6,723	$30,800	$37,523	$2,451,590

第24年供款共

$450,282

第24年利息

$86,119

第24年共還本金

$364,163

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,640	$30,884	$37,523	$2,420,706
290	$6,556	$30,967	$37,523	$2,389,739
291	$6,472	$31,051	$37,523	$2,358,687
292	$6,388	$31,135	$37,523	$2,327,552
293	$6,304	$31,220	$37,523	$2,296,332
294	$6,219	$31,304	$37,523	$2,265,028
295	$6,134	$31,389	$37,523	$2,233,639
296	$6,049	$31,474	$37,523	$2,202,165
297	$5,964	$31,559	$37,523	$2,170,606
298	$5,879	$31,645	$37,523	$2,138,961
299	$5,793	$31,730	$37,523	$2,107,230
300	$5,707	$31,816	$37,523	$2,075,414

第25年供款共

$450,282

第25年利息

$74,106

第25年共還本金

$376,176

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,621	$31,903	$37,523	$2,043,511
302	$5,535	$31,989	$37,523	$2,011,522
303	$5,448	$32,076	$37,523	$1,979,447
304	$5,361	$32,162	$37,523	$1,947,284
305	$5,274	$32,250	$37,523	$1,915,035
306	$5,187	$32,337	$37,523	$1,882,698
307	$5,099	$32,425	$37,523	$1,850,273
308	$5,011	$32,512	$37,523	$1,817,761
309	$4,923	$32,600	$37,523	$1,785,161
310	$4,835	$32,689	$37,523	$1,752,472
311	$4,746	$32,777	$37,523	$1,719,695
312	$4,658	$32,866	$37,523	$1,686,829

第26年供款共

$450,282

第26年利息

$61,697

第26年共還本金

$388,585

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,568	$32,955	$37,523	$1,653,874
314	$4,479	$33,044	$37,523	$1,620,829
315	$4,390	$33,134	$37,523	$1,587,696
316	$4,300	$33,223	$37,523	$1,554,472
317	$4,210	$33,313	$37,523	$1,521,159
318	$4,120	$33,404	$37,523	$1,487,755
319	$4,029	$33,494	$37,523	$1,454,261
320	$3,939	$33,585	$37,523	$1,420,676
321	$3,848	$33,676	$37,523	$1,387,000
322	$3,756	$33,767	$37,523	$1,353,233
323	$3,665	$33,858	$37,523	$1,319,375
324	$3,573	$33,950	$37,523	$1,285,424

第27年供款共

$450,282

第27年利息

$48,878

第27年共還本金

$401,404

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,481	$34,042	$37,523	$1,251,382
326	$3,389	$34,134	$37,523	$1,217,248
327	$3,297	$34,227	$37,523	$1,183,021
328	$3,204	$34,319	$37,523	$1,148,702
329	$3,111	$34,412	$37,523	$1,114,289
330	$3,018	$34,506	$37,523	$1,079,784
331	$2,924	$34,599	$37,523	$1,045,185
332	$2,831	$34,693	$37,523	$1,010,492
333	$2,737	$34,787	$37,523	$975,705
334	$2,643	$34,881	$37,523	$940,824
335	$2,548	$34,975	$37,523	$905,849
336	$2,453	$35,070	$37,523	$870,779

第28年供款共

$450,282

第28年利息

$35,636

第28年共還本金

$414,646

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,358	$35,165	$37,523	$835,613
338	$2,263	$35,260	$37,523	$800,353
339	$2,168	$35,356	$37,523	$764,997
340	$2,072	$35,452	$37,523	$729,546
341	$1,976	$35,548	$37,523	$693,998
342	$1,880	$35,644	$37,523	$658,354
343	$1,783	$35,740	$37,523	$622,614
344	$1,686	$35,837	$37,523	$586,776
345	$1,589	$35,934	$37,523	$550,842
346	$1,492	$36,032	$37,523	$514,810
347	$1,394	$36,129	$37,523	$478,681
348	$1,296	$36,227	$37,523	$442,454

第29年供款共

$450,282

第29年利息

$21,957

第29年共還本金

$428,324

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,198	$36,325	$37,523	$406,129
350	$1,100	$36,424	$37,523	$369,705
351	$1,001	$36,522	$37,523	$333,183
352	$902	$36,621	$37,523	$296,562
353	$803	$36,720	$37,523	$259,842
354	$704	$36,820	$37,523	$223,022
355	$604	$36,919	$37,523	$186,103
356	$504	$37,019	$37,523	$149,083
357	$404	$37,120	$37,523	$111,963
358	$303	$37,220	$37,523	$74,743
359	$202	$37,321	$37,523	$37,422
360	$101	$37,422	$37,523	$0

第30年供款共

$450,282

第30年利息

$7,828

第30年共還本金

$442,454

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$13,216,456

免責聲明

筍盤推介

按揭保險費
info