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$12,767,596

每月供款
$34,077

首期

$170,000

總貸款額

$7,830,000

總利息

$4,437,596

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$500,000

按月供比率計算

$68,153

置業成本總預算

HK$500,000

首期

$170,000
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

$68,153

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

馬鞍山聽濤雅苑第09座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳實用高免費村巴

實

650 呎

@13,077

建

807 呎

@10,533

local_fire_department 至HIT

售$850 萬

實

650 呎

@13,077

建

807 呎

@10,533

售$850 萬

local_fire_department 至HIT

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

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

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

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

馬鞍山天宇海第5A座

thumb_up

天宇海3房

實

797 呎

@11,041

建

1,042 呎

@8,445

local_fire_department 至HIT

售$880 萬

實

797 呎

@11,041

建

1,042 呎

@8,445

售$880 萬

local_fire_department 至HIT

沙田翠景花園【三房新裝精選開揚大圍景】

thumb_up

翠景花園【三房新裝精選開揚大圍景】

實

662 呎

@11,329

建

850 呎

@8,824

local_fire_department 至HIT

售$750 萬

實

662 呎

@11,329

建

850 呎

@8,824

售$750 萬

local_fire_department 至HIT

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

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

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@14,659

local_fire_department 至HIT

售$730 萬

實

498 呎

@14,659

售$730 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

馬鞍山新港城第05期海濤居

thumb_up

罕有東南放盤商場上蓋三房兩廁唔使900萬可以方便安排約睇

實

649 呎

@13,251

建

824 呎

@10,437

local_fire_department 至HIT real_estate_agent 罕有放盤

售$860 萬

實

649 呎

@13,251

建

824 呎

@10,437

售$860 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$46,862	$36,010	$29,509	$25,184
1.500	$48,604	$37,783	$31,315	$27,023
2.000	$50,387	$39,611	$33,188	$28,941
2.500	$52,210	$41,491	$35,127	$30,938
3.000	$54,073	$43,425	$37,131	$33,012
3.250	$55,019	$44,411	$38,157	$34,077
3.500	$55,975	$45,411	$39,199	$35,160
4.000	$57,918	$47,448	$41,330	$37,382
4.500	$59,899	$49,536	$43,522	$39,673
5.000	$61,919	$51,675	$45,773	$42,033
5.500	$63,978	$53,862	$48,083	$44,458
6.000	$66,074	$56,097	$50,449	$46,945

每月供款$34,077

年期

30年

貸款金額

$7,830,000

總利息

$4,437,596

總貸款連利息

$12,267,596

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$21,206	$12,870	$34,077	$7,817,130
2	$21,171	$12,905	$34,077	$7,804,224
3	$21,136	$12,940	$34,077	$7,791,284
4	$21,101	$12,975	$34,077	$7,778,309
5	$21,066	$13,010	$34,077	$7,765,298
6	$21,031	$13,046	$34,077	$7,752,253
7	$20,996	$13,081	$34,077	$7,739,172
8	$20,960	$13,116	$34,077	$7,726,055
9	$20,925	$13,152	$34,077	$7,712,904
10	$20,889	$13,188	$34,077	$7,699,716
11	$20,853	$13,223	$34,077	$7,686,493
12	$20,818	$13,259	$34,077	$7,673,234

第1年供款共

$408,920

第1年利息

$252,154

第1年共還本金

$156,766

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$20,782	$13,295	$34,077	$7,659,939
14	$20,746	$13,331	$34,077	$7,646,608
15	$20,710	$13,367	$34,077	$7,633,241
16	$20,673	$13,403	$34,077	$7,619,837
17	$20,637	$13,440	$34,077	$7,606,398
18	$20,601	$13,476	$34,077	$7,592,922
19	$20,564	$13,512	$34,077	$7,579,409
20	$20,528	$13,549	$34,077	$7,565,860
21	$20,491	$13,586	$34,077	$7,552,274
22	$20,454	$13,623	$34,077	$7,538,652
23	$20,417	$13,659	$34,077	$7,524,992
24	$20,380	$13,696	$34,077	$7,511,296

第2年供款共

$408,920

第2年利息

$246,982

第2年共還本金

$161,938

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$20,343	$13,734	$34,077	$7,497,562
26	$20,306	$13,771	$34,077	$7,483,792
27	$20,269	$13,808	$34,077	$7,469,983
28	$20,231	$13,845	$34,077	$7,456,138
29	$20,194	$13,883	$34,077	$7,442,255
30	$20,156	$13,921	$34,077	$7,428,335
31	$20,118	$13,958	$34,077	$7,414,376
32	$20,081	$13,996	$34,077	$7,400,380
33	$20,043	$14,034	$34,077	$7,386,346
34	$20,005	$14,072	$34,077	$7,372,274
35	$19,967	$14,110	$34,077	$7,358,164
36	$19,928	$14,148	$34,077	$7,344,016

第3年供款共

$408,920

第3年利息

$241,640

第3年共還本金

$167,280

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$19,890	$14,187	$34,077	$7,329,829
38	$19,852	$14,225	$34,077	$7,315,604
39	$19,813	$14,264	$34,077	$7,301,341
40	$19,774	$14,302	$34,077	$7,287,039
41	$19,736	$14,341	$34,077	$7,272,698
42	$19,697	$14,380	$34,077	$7,258,318
43	$19,658	$14,419	$34,077	$7,243,899
44	$19,619	$14,458	$34,077	$7,229,441
45	$19,580	$14,497	$34,077	$7,214,944
46	$19,540	$14,536	$34,077	$7,200,408
47	$19,501	$14,576	$34,077	$7,185,833
48	$19,462	$14,615	$34,077	$7,171,218

第4年供款共

$408,920

第4年利息

$236,122

第4年共還本金

$172,798

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$19,422	$14,655	$34,077	$7,156,563
50	$19,382	$14,694	$34,077	$7,141,869
51	$19,343	$14,734	$34,077	$7,127,135
52	$19,303	$14,774	$34,077	$7,112,361
53	$19,263	$14,814	$34,077	$7,097,547
54	$19,223	$14,854	$34,077	$7,082,693
55	$19,182	$14,894	$34,077	$7,067,798
56	$19,142	$14,935	$34,077	$7,052,863
57	$19,102	$14,975	$34,077	$7,037,888
58	$19,061	$15,016	$34,077	$7,022,873
59	$19,020	$15,056	$34,077	$7,007,816
60	$18,980	$15,097	$34,077	$6,992,719

第5年供款共

$408,920

第5年利息

$230,421

第5年共還本金

$178,499

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$18,939	$15,138	$34,077	$6,977,581
62	$18,898	$15,179	$34,077	$6,962,402
63	$18,857	$15,220	$34,077	$6,947,182
64	$18,815	$15,261	$34,077	$6,931,921
65	$18,774	$15,303	$34,077	$6,916,618
66	$18,733	$15,344	$34,077	$6,901,274
67	$18,691	$15,386	$34,077	$6,885,888
68	$18,649	$15,427	$34,077	$6,870,461
69	$18,607	$15,469	$34,077	$6,854,991
70	$18,566	$15,511	$34,077	$6,839,480
71	$18,524	$15,553	$34,077	$6,823,927
72	$18,481	$15,595	$34,077	$6,808,332

第6年供款共

$408,920

第6年利息

$224,533

第6年共還本金

$184,387

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$18,439	$15,637	$34,077	$6,792,695
74	$18,397	$15,680	$34,077	$6,777,015
75	$18,354	$15,722	$34,077	$6,761,293
76	$18,312	$15,765	$34,077	$6,745,528
77	$18,269	$15,808	$34,077	$6,729,720
78	$18,226	$15,850	$34,077	$6,713,870
79	$18,183	$15,893	$34,077	$6,697,977
80	$18,140	$15,936	$34,077	$6,682,040
81	$18,097	$15,979	$34,077	$6,666,061
82	$18,054	$16,023	$34,077	$6,650,038
83	$18,011	$16,066	$34,077	$6,633,972
84	$17,967	$16,110	$34,077	$6,617,862

第7年供款共

$408,920

第7年利息

$218,450

第7年共還本金

$190,470

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$17,923	$16,153	$34,077	$6,601,709
86	$17,880	$16,197	$34,077	$6,585,512
87	$17,836	$16,241	$34,077	$6,569,271
88	$17,792	$16,285	$34,077	$6,552,986
89	$17,748	$16,329	$34,077	$6,536,657
90	$17,703	$16,373	$34,077	$6,520,284
91	$17,659	$16,418	$34,077	$6,503,867
92	$17,615	$16,462	$34,077	$6,487,405
93	$17,570	$16,507	$34,077	$6,470,898
94	$17,525	$16,551	$34,077	$6,454,347
95	$17,481	$16,596	$34,077	$6,437,751
96	$17,436	$16,641	$34,077	$6,421,110

第8年供款共

$408,920

第8年利息

$212,167

第8年共還本金

$196,753

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$17,391	$16,686	$34,077	$6,404,423
98	$17,345	$16,731	$34,077	$6,387,692
99	$17,300	$16,777	$34,077	$6,370,915
100	$17,255	$16,822	$34,077	$6,354,093
101	$17,209	$16,868	$34,077	$6,337,226
102	$17,163	$16,913	$34,077	$6,320,312
103	$17,118	$16,959	$34,077	$6,303,353
104	$17,072	$17,005	$34,077	$6,286,348
105	$17,026	$17,051	$34,077	$6,269,297
106	$16,979	$17,097	$34,077	$6,252,200
107	$16,933	$17,144	$34,077	$6,235,056
108	$16,887	$17,190	$34,077	$6,217,866

第9年供款共

$408,920

第9年利息

$205,676

第9年共還本金

$203,244

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$16,840	$17,237	$34,077	$6,200,629
110	$16,793	$17,283	$34,077	$6,183,346
111	$16,747	$17,330	$34,077	$6,166,016
112	$16,700	$17,377	$34,077	$6,148,639
113	$16,653	$17,424	$34,077	$6,131,215
114	$16,605	$17,471	$34,077	$6,113,744
115	$16,558	$17,519	$34,077	$6,096,225
116	$16,511	$17,566	$34,077	$6,078,659
117	$16,463	$17,614	$34,077	$6,061,045
118	$16,415	$17,661	$34,077	$6,043,384
119	$16,367	$17,709	$34,077	$6,025,675
120	$16,320	$17,757	$34,077	$6,007,918

第10年供款共

$408,920

第10年利息

$198,972

第10年共還本金

$209,948

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$16,271	$17,805	$34,077	$5,990,113
122	$16,223	$17,853	$34,077	$5,972,259
123	$16,175	$17,902	$34,077	$5,954,357
124	$16,126	$17,950	$34,077	$5,936,407
125	$16,078	$17,999	$34,077	$5,918,408
126	$16,029	$18,048	$34,077	$5,900,361
127	$15,980	$18,097	$34,077	$5,882,264
128	$15,931	$18,146	$34,077	$5,864,118
129	$15,882	$18,195	$34,077	$5,845,924
130	$15,833	$18,244	$34,077	$5,827,680
131	$15,783	$18,293	$34,077	$5,809,387
132	$15,734	$18,343	$34,077	$5,791,044

第11年供款共

$408,920

第11年利息

$192,046

第11年共還本金

$216,874

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$15,684	$18,393	$34,077	$5,772,651
134	$15,634	$18,442	$34,077	$5,754,209
135	$15,584	$18,492	$34,077	$5,735,716
136	$15,534	$18,542	$34,077	$5,717,174
137	$15,484	$18,593	$34,077	$5,698,581
138	$15,434	$18,643	$34,077	$5,679,938
139	$15,383	$18,693	$34,077	$5,661,245
140	$15,333	$18,744	$34,077	$5,642,501
141	$15,282	$18,795	$34,077	$5,623,706
142	$15,231	$18,846	$34,077	$5,604,860
143	$15,180	$18,897	$34,077	$5,585,963
144	$15,129	$18,948	$34,077	$5,567,015

第12年供款共

$408,920

第12年利息

$184,891

第12年共還本金

$224,028

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$15,077	$18,999	$34,077	$5,548,016
146	$15,026	$19,051	$34,077	$5,528,965
147	$14,974	$19,102	$34,077	$5,509,863
148	$14,923	$19,154	$34,077	$5,490,709
149	$14,871	$19,206	$34,077	$5,471,503
150	$14,819	$19,258	$34,077	$5,452,245
151	$14,766	$19,310	$34,077	$5,432,934
152	$14,714	$19,362	$34,077	$5,413,572
153	$14,662	$19,415	$34,077	$5,394,157
154	$14,609	$19,467	$34,077	$5,374,690
155	$14,556	$19,520	$34,077	$5,355,169
156	$14,504	$19,573	$34,077	$5,335,596

第13年供款共

$408,920

第13年利息

$177,501

第13年共還本金

$231,419

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$14,451	$19,626	$34,077	$5,315,970
158	$14,397	$19,679	$34,077	$5,296,291
159	$14,344	$19,733	$34,077	$5,276,558
160	$14,291	$19,786	$34,077	$5,256,772
161	$14,237	$19,840	$34,077	$5,236,933
162	$14,183	$19,893	$34,077	$5,217,040
163	$14,129	$19,947	$34,077	$5,197,092
164	$14,075	$20,001	$34,077	$5,177,091
165	$14,021	$20,055	$34,077	$5,157,036
166	$13,967	$20,110	$34,077	$5,136,926
167	$13,913	$20,164	$34,077	$5,116,762
168	$13,858	$20,219	$34,077	$5,096,543

第14年供款共

$408,920

第14年利息

$169,867

第14年共還本金

$239,053

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$13,803	$20,274	$34,077	$5,076,270
170	$13,748	$20,328	$34,077	$5,055,941
171	$13,693	$20,383	$34,077	$5,035,558
172	$13,638	$20,439	$34,077	$5,015,119
173	$13,583	$20,494	$34,077	$4,994,625
174	$13,527	$20,550	$34,077	$4,974,076
175	$13,471	$20,605	$34,077	$4,953,470
176	$13,416	$20,661	$34,077	$4,932,809
177	$13,360	$20,717	$34,077	$4,912,092
178	$13,304	$20,773	$34,077	$4,891,319
179	$13,247	$20,829	$34,077	$4,870,490
180	$13,191	$20,886	$34,077	$4,849,604

第15年供款共

$408,920

第15年利息

$161,981

第15年共還本金

$246,939

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$13,134	$20,942	$34,077	$4,828,662
182	$13,078	$20,999	$34,077	$4,807,663
183	$13,021	$21,056	$34,077	$4,786,607
184	$12,964	$21,113	$34,077	$4,765,494
185	$12,907	$21,170	$34,077	$4,744,324
186	$12,849	$21,227	$34,077	$4,723,097
187	$12,792	$21,285	$34,077	$4,701,812
188	$12,734	$21,343	$34,077	$4,680,469
189	$12,676	$21,400	$34,077	$4,659,069
190	$12,618	$21,458	$34,077	$4,637,610
191	$12,560	$21,516	$34,077	$4,616,094
192	$12,502	$21,575	$34,077	$4,594,519

第16年供款共

$408,920

第16年利息

$153,835

第16年共還本金

$255,085

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$12,443	$21,633	$34,077	$4,572,886
194	$12,385	$21,692	$34,077	$4,551,194
195	$12,326	$21,751	$34,077	$4,529,444
196	$12,267	$21,809	$34,077	$4,507,634
197	$12,208	$21,868	$34,077	$4,485,766
198	$12,149	$21,928	$34,077	$4,463,838
199	$12,090	$21,987	$34,077	$4,441,851
200	$12,030	$22,047	$34,077	$4,419,804
201	$11,970	$22,106	$34,077	$4,397,698
202	$11,910	$22,166	$34,077	$4,375,532
203	$11,850	$22,226	$34,077	$4,353,306
204	$11,790	$22,286	$34,077	$4,331,019

第17年供款共

$408,920

第17年利息

$145,420

第17年共還本金

$263,500

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$11,730	$22,347	$34,077	$4,308,672
206	$11,669	$22,407	$34,077	$4,286,265
207	$11,609	$22,468	$34,077	$4,263,797
208	$11,548	$22,529	$34,077	$4,241,268
209	$11,487	$22,590	$34,077	$4,218,678
210	$11,426	$22,651	$34,077	$4,196,027
211	$11,364	$22,712	$34,077	$4,173,315
212	$11,303	$22,774	$34,077	$4,150,541
213	$11,241	$22,836	$34,077	$4,127,705
214	$11,179	$22,897	$34,077	$4,104,808
215	$11,117	$22,959	$34,077	$4,081,848
216	$11,055	$23,022	$34,077	$4,058,827

第18年供款共

$408,920

第18年利息

$136,727

第18年共還本金

$272,193

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,993	$23,084	$34,077	$4,035,743
218	$10,930	$23,147	$34,077	$4,012,596
219	$10,867	$23,209	$34,077	$3,989,387
220	$10,805	$23,272	$34,077	$3,966,115
221	$10,742	$23,335	$34,077	$3,942,780
222	$10,678	$23,398	$34,077	$3,919,381
223	$10,615	$23,462	$34,077	$3,895,920
224	$10,551	$23,525	$34,077	$3,872,395
225	$10,488	$23,589	$34,077	$3,848,806
226	$10,424	$23,653	$34,077	$3,825,153
227	$10,360	$23,717	$34,077	$3,801,436
228	$10,296	$23,781	$34,077	$3,777,655

第19年供款共

$408,920

第19年利息

$127,748

第19年共還本金

$281,172

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,231	$23,846	$34,077	$3,753,809
230	$10,167	$23,910	$34,077	$3,729,899
231	$10,102	$23,975	$34,077	$3,705,924
232	$10,037	$24,040	$34,077	$3,681,885
233	$9,972	$24,105	$34,077	$3,657,780
234	$9,906	$24,170	$34,077	$3,633,610
235	$9,841	$24,236	$34,077	$3,609,374
236	$9,775	$24,301	$34,077	$3,585,073
237	$9,710	$24,367	$34,077	$3,560,706
238	$9,644	$24,433	$34,077	$3,536,273
239	$9,577	$24,499	$34,077	$3,511,773
240	$9,511	$24,566	$34,077	$3,487,208

第20年供款共

$408,920

第20年利息

$118,473

第20年共還本金

$290,447

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$9,445	$24,632	$34,077	$3,462,576
242	$9,378	$24,699	$34,077	$3,437,877
243	$9,311	$24,766	$34,077	$3,413,111
244	$9,244	$24,833	$34,077	$3,388,278
245	$9,177	$24,900	$34,077	$3,363,378
246	$9,109	$24,968	$34,077	$3,338,411
247	$9,042	$25,035	$34,077	$3,313,375
248	$8,974	$25,103	$34,077	$3,288,273
249	$8,906	$25,171	$34,077	$3,263,102
250	$8,838	$25,239	$34,077	$3,237,863
251	$8,769	$25,307	$34,077	$3,212,555
252	$8,701	$25,376	$34,077	$3,187,179

第21年供款共

$408,920

第21年利息

$108,891

第21年共還本金

$300,029

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,632	$25,445	$34,077	$3,161,734
254	$8,563	$25,514	$34,077	$3,136,221
255	$8,494	$25,583	$34,077	$3,110,638
256	$8,425	$25,652	$34,077	$3,084,986
257	$8,355	$25,721	$34,077	$3,059,265
258	$8,286	$25,791	$34,077	$3,033,473
259	$8,216	$25,861	$34,077	$3,007,612
260	$8,146	$25,931	$34,077	$2,981,681
261	$8,075	$26,001	$34,077	$2,955,680
262	$8,005	$26,072	$34,077	$2,929,608
263	$7,934	$26,142	$34,077	$2,903,466
264	$7,864	$26,213	$34,077	$2,877,253

第22年供款共

$408,920

第22年利息

$98,994

第22年共還本金

$309,926

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,793	$26,284	$34,077	$2,850,969
266	$7,721	$26,355	$34,077	$2,824,614
267	$7,650	$26,427	$34,077	$2,798,187
268	$7,578	$26,498	$34,077	$2,771,689
269	$7,507	$26,570	$34,077	$2,745,119
270	$7,435	$26,642	$34,077	$2,718,477
271	$7,363	$26,714	$34,077	$2,691,763
272	$7,290	$26,786	$34,077	$2,664,976
273	$7,218	$26,859	$34,077	$2,638,117
274	$7,145	$26,932	$34,077	$2,611,185
275	$7,072	$27,005	$34,077	$2,584,181
276	$6,999	$27,078	$34,077	$2,557,103

第23年供款共

$408,920

第23年利息

$88,770

第23年共還本金

$320,150

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,925	$27,151	$34,077	$2,529,952
278	$6,852	$27,225	$34,077	$2,502,727
279	$6,778	$27,298	$34,077	$2,475,429
280	$6,704	$27,372	$34,077	$2,448,056
281	$6,630	$27,447	$34,077	$2,420,610
282	$6,556	$27,521	$34,077	$2,393,089
283	$6,481	$27,595	$34,077	$2,365,494
284	$6,407	$27,670	$34,077	$2,337,823
285	$6,332	$27,745	$34,077	$2,310,078
286	$6,256	$27,820	$34,077	$2,282,258
287	$6,181	$27,896	$34,077	$2,254,363
288	$6,106	$27,971	$34,077	$2,226,392

第24年供款共

$408,920

第24年利息

$78,208

第24年共還本金

$330,711

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,030	$28,047	$34,077	$2,198,345
290	$5,954	$28,123	$34,077	$2,170,222
291	$5,878	$28,199	$34,077	$2,142,023
292	$5,801	$28,275	$34,077	$2,113,748
293	$5,725	$28,352	$34,077	$2,085,396
294	$5,648	$28,429	$34,077	$2,056,967
295	$5,571	$28,506	$34,077	$2,028,461
296	$5,494	$28,583	$34,077	$1,999,878
297	$5,416	$28,660	$34,077	$1,971,218
298	$5,339	$28,738	$34,077	$1,942,480
299	$5,261	$28,816	$34,077	$1,913,664
300	$5,183	$28,894	$34,077	$1,884,770

第25年供款共

$408,920

第25年利息

$67,299

第25年共還本金

$341,621

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,105	$28,972	$34,077	$1,855,798
302	$5,026	$29,051	$34,077	$1,826,748
303	$4,947	$29,129	$34,077	$1,797,619
304	$4,869	$29,208	$34,077	$1,768,411
305	$4,789	$29,287	$34,077	$1,739,123
306	$4,710	$29,367	$34,077	$1,709,757
307	$4,631	$29,446	$34,077	$1,680,311
308	$4,551	$29,526	$34,077	$1,650,785
309	$4,471	$29,606	$34,077	$1,621,179
310	$4,391	$29,686	$34,077	$1,591,493
311	$4,310	$29,766	$34,077	$1,561,727
312	$4,230	$29,847	$34,077	$1,531,880

第26年供款共

$408,920

第26年利息

$56,029

第26年共還本金

$352,891

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,149	$29,928	$34,077	$1,501,952
314	$4,068	$30,009	$34,077	$1,471,943
315	$3,987	$30,090	$34,077	$1,441,853
316	$3,905	$30,172	$34,077	$1,411,681
317	$3,823	$30,253	$34,077	$1,381,428
318	$3,741	$30,335	$34,077	$1,351,093
319	$3,659	$30,417	$34,077	$1,320,675
320	$3,577	$30,500	$34,077	$1,290,176
321	$3,494	$30,582	$34,077	$1,259,593
322	$3,411	$30,665	$34,077	$1,228,928
323	$3,328	$30,748	$34,077	$1,198,180
324	$3,245	$30,832	$34,077	$1,167,348

第27年供款共

$408,920

第27年利息

$44,388

第27年共還本金

$364,532

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,162	$30,915	$34,077	$1,136,433
326	$3,078	$30,999	$34,077	$1,105,434
327	$2,994	$31,083	$34,077	$1,074,351
328	$2,910	$31,167	$34,077	$1,043,184
329	$2,825	$31,251	$34,077	$1,011,933
330	$2,741	$31,336	$34,077	$980,597
331	$2,656	$31,421	$34,077	$949,176
332	$2,571	$31,506	$34,077	$917,670
333	$2,485	$31,591	$34,077	$886,079
334	$2,400	$31,677	$34,077	$854,402
335	$2,314	$31,763	$34,077	$822,639
336	$2,228	$31,849	$34,077	$790,791

第28年供款共

$408,920

第28年利息

$32,363

第28年共還本金

$376,557

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,142	$31,935	$34,077	$758,856
338	$2,055	$32,021	$34,077	$726,834
339	$1,969	$32,108	$34,077	$694,726
340	$1,882	$32,195	$34,077	$662,531
341	$1,794	$32,282	$34,077	$630,249
342	$1,707	$32,370	$34,077	$597,879
343	$1,619	$32,457	$34,077	$565,422
344	$1,531	$32,545	$34,077	$532,876
345	$1,443	$32,633	$34,077	$500,243
346	$1,355	$32,722	$34,077	$467,521
347	$1,266	$32,810	$34,077	$434,711
348	$1,177	$32,899	$34,077	$401,811

第29年供款共

$408,920

第29年利息

$19,940

第29年共還本金

$388,979

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,088	$32,988	$34,077	$368,823
350	$999	$33,078	$34,077	$335,745
351	$909	$33,167	$34,077	$302,578
352	$819	$33,257	$34,077	$269,321
353	$729	$33,347	$34,077	$235,973
354	$639	$33,438	$34,077	$202,536
355	$549	$33,528	$34,077	$169,008
356	$458	$33,619	$34,077	$135,389
357	$367	$33,710	$34,077	$101,679
358	$275	$33,801	$34,077	$67,877
359	$184	$33,893	$34,077	$33,985
360	$92	$33,985	$34,077	$0

第30年供款共

$408,920

第30年利息

$7,109

第30年共還本金

$401,811

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$12,767,596

免責聲明

筍盤推介

按揭保險費
info