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$13,226,658

每月供款
$37,602

首期

$-640,000

總貸款額

$8,640,000

總利息

$4,896,658

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-310,000

按月供比率計算

$75,204

置業成本總預算

HK$-310,000

首期

$-640,000
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

$75,204

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01座

thumb_up

逸瓏海滙

實

669 呎

@12,407

vpn_key 有匙即睇

售$830 萬

實

669 呎

@12,407

售$830 萬

vpn_key 有匙即睇

西貢西沙小全幢

thumb_up

連天台小全幢企理裝修

建

1,200 呎

@6,833

real_estate_agent 罕有放盤

售$820 萬

建

1,200 呎

@6,833

售$820 萬

real_estate_agent 罕有放盤

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,625

建

992 呎

@8,871

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$880 萬

實

757 呎

@11,625

建

992 呎

@8,871

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔第04座近大水坑站

實

646 呎

@11,610

建

818 呎

@9,169

real_estate_agent 罕有放盤

售$750 萬

實

646 呎

@11,610

建

818 呎

@9,169

售$750 萬

real_estate_agent 罕有放盤

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

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

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,987

建

963 呎

@7,788

directions_run 日內即走

售$750 萬

實

751 呎

@9,987

建

963 呎

@7,788

售$750 萬

directions_run 日內即走

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

馬鞍山泓碧

thumb_up

泓碧！兩房新淨~買樓必需！

實

517 呎

@14,120

directions_run 日內即走

售$730 萬

實

517 呎

@14,120

售$730 萬

directions_run 日內即走

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

馬鞍山新港城 A座

thumb_up

新港城A座高層3房套

實

568 呎

@12,852

建

687 呎

@10,626

local_fire_department 至HIT

售$730 萬

實

568 呎

@12,852

建

687 呎

@10,626

售$730 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$51,710	$39,735	$32,562	$27,790
1.500	$53,632	$41,692	$34,554	$29,818
2.000	$55,599	$43,708	$36,621	$31,935
2.500	$57,611	$45,784	$38,760	$34,138
3.000	$59,666	$47,917	$40,972	$36,427
3.250	$60,711	$49,006	$42,104	$37,602
3.500	$61,766	$50,109	$43,254	$38,797
4.000	$63,909	$52,357	$45,605	$41,249
4.500	$66,095	$54,661	$48,024	$43,778
5.000	$68,325	$57,020	$50,509	$46,381
5.500	$70,596	$59,433	$53,057	$49,057
6.000	$72,909	$61,900	$55,668	$51,801

每月供款$37,602

年期

30年

貸款金額

$8,640,000

總利息

$4,896,658

總貸款連利息

$13,536,658

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$23,400	$14,202	$37,602	$8,625,798
2	$23,362	$14,240	$37,602	$8,611,558
3	$23,323	$14,279	$37,602	$8,597,279
4	$23,284	$14,318	$37,602	$8,582,961
5	$23,246	$14,356	$37,602	$8,568,605
6	$23,207	$14,395	$37,602	$8,554,210
7	$23,168	$14,434	$37,602	$8,539,776
8	$23,129	$14,473	$37,602	$8,525,303
9	$23,089	$14,512	$37,602	$8,510,790
10	$23,050	$14,552	$37,602	$8,496,238
11	$23,011	$14,591	$37,602	$8,481,647
12	$22,971	$14,631	$37,602	$8,467,016

第1年供款共

$451,222

第1年利息

$278,238

第1年共還本金

$172,984

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$22,932	$14,670	$37,602	$8,452,346
14	$22,892	$14,710	$37,602	$8,437,636
15	$22,852	$14,750	$37,602	$8,422,886
16	$22,812	$14,790	$37,602	$8,408,096
17	$22,772	$14,830	$37,602	$8,393,266
18	$22,732	$14,870	$37,602	$8,378,396
19	$22,691	$14,910	$37,602	$8,363,486
20	$22,651	$14,951	$37,602	$8,348,535
21	$22,611	$14,991	$37,602	$8,333,544
22	$22,570	$15,032	$37,602	$8,318,512
23	$22,529	$15,073	$37,602	$8,303,440
24	$22,488	$15,113	$37,602	$8,288,326

第2年供款共

$451,222

第2年利息

$272,532

第2年共還本金

$178,690

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$22,448	$15,154	$37,602	$8,273,172
26	$22,407	$15,195	$37,602	$8,257,977
27	$22,365	$15,236	$37,602	$8,242,740
28	$22,324	$15,278	$37,602	$8,227,463
29	$22,283	$15,319	$37,602	$8,212,144
30	$22,241	$15,361	$37,602	$8,196,783
31	$22,200	$15,402	$37,602	$8,181,381
32	$22,158	$15,444	$37,602	$8,165,937
33	$22,116	$15,486	$37,602	$8,150,451
34	$22,074	$15,528	$37,602	$8,134,923
35	$22,032	$15,570	$37,602	$8,119,354
36	$21,990	$15,612	$37,602	$8,103,742

第3年供款共

$451,222

第3年利息

$266,637

第3年共還本金

$184,585

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$21,948	$15,654	$37,602	$8,088,088
38	$21,905	$15,697	$37,602	$8,072,391
39	$21,863	$15,739	$37,602	$8,056,652
40	$21,820	$15,782	$37,602	$8,040,870
41	$21,777	$15,824	$37,602	$8,025,046
42	$21,734	$15,867	$37,602	$8,009,178
43	$21,692	$15,910	$37,602	$7,993,268
44	$21,648	$15,953	$37,602	$7,977,315
45	$21,605	$15,997	$37,602	$7,961,318
46	$21,562	$16,040	$37,602	$7,945,278
47	$21,518	$16,083	$37,602	$7,929,195
48	$21,475	$16,127	$37,602	$7,913,068

第4年供款共

$451,222

第4年利息

$260,548

第4年共還本金

$190,674

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$21,431	$16,171	$37,602	$7,896,897
50	$21,387	$16,214	$37,602	$7,880,683
51	$21,344	$16,258	$37,602	$7,864,424
52	$21,299	$16,302	$37,602	$7,848,122
53	$21,255	$16,346	$37,602	$7,831,776
54	$21,211	$16,391	$37,602	$7,815,385
55	$21,167	$16,435	$37,602	$7,798,950
56	$21,122	$16,480	$37,602	$7,782,470
57	$21,078	$16,524	$37,602	$7,765,946
58	$21,033	$16,569	$37,602	$7,749,377
59	$20,988	$16,614	$37,602	$7,732,763
60	$20,943	$16,659	$37,602	$7,716,104

第5年供款共

$451,222

第5年利息

$254,258

第5年共還本金

$196,964

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$20,898	$16,704	$37,602	$7,699,400
62	$20,853	$16,749	$37,602	$7,682,651
63	$20,807	$16,795	$37,602	$7,665,856
64	$20,762	$16,840	$37,602	$7,649,016
65	$20,716	$16,886	$37,602	$7,632,130
66	$20,670	$16,931	$37,602	$7,615,199
67	$20,624	$16,977	$37,602	$7,598,221
68	$20,579	$17,023	$37,602	$7,581,198
69	$20,532	$17,069	$37,602	$7,564,128
70	$20,486	$17,116	$37,602	$7,547,013
71	$20,440	$17,162	$37,602	$7,529,851
72	$20,393	$17,208	$37,602	$7,512,642

第6年供款共

$451,222

第6年利息

$247,760

第6年共還本金

$203,462

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$20,347	$17,255	$37,602	$7,495,387
74	$20,300	$17,302	$37,602	$7,478,085
75	$20,253	$17,349	$37,602	$7,460,737
76	$20,206	$17,396	$37,602	$7,443,341
77	$20,159	$17,443	$37,602	$7,425,898
78	$20,112	$17,490	$37,602	$7,408,408
79	$20,064	$17,537	$37,602	$7,390,871
80	$20,017	$17,585	$37,602	$7,373,286
81	$19,969	$17,633	$37,602	$7,355,654
82	$19,922	$17,680	$37,602	$7,337,973
83	$19,874	$17,728	$37,602	$7,320,245
84	$19,826	$17,776	$37,602	$7,302,469

第7年供款共

$451,222

第7年利息

$241,049

第7年共還本金

$210,173

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$19,778	$17,824	$37,602	$7,284,645
86	$19,729	$17,873	$37,602	$7,266,772
87	$19,681	$17,921	$37,602	$7,248,851
88	$19,632	$17,970	$37,602	$7,230,882
89	$19,584	$18,018	$37,602	$7,212,863
90	$19,535	$18,067	$37,602	$7,194,796
91	$19,486	$18,116	$37,602	$7,176,680
92	$19,437	$18,165	$37,602	$7,158,515
93	$19,388	$18,214	$37,602	$7,140,301
94	$19,338	$18,264	$37,602	$7,122,038
95	$19,289	$18,313	$37,602	$7,103,725
96	$19,239	$18,363	$37,602	$7,085,362

第8年供款共

$451,222

第8年利息

$234,115

第8年共還本金

$217,107

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$19,190	$18,412	$37,602	$7,066,950
98	$19,140	$18,462	$37,602	$7,048,488
99	$19,090	$18,512	$37,602	$7,029,976
100	$19,040	$18,562	$37,602	$7,011,413
101	$18,989	$18,613	$37,602	$6,992,801
102	$18,939	$18,663	$37,602	$6,974,138
103	$18,888	$18,714	$37,602	$6,955,424
104	$18,838	$18,764	$37,602	$6,936,660
105	$18,787	$18,815	$37,602	$6,917,845
106	$18,736	$18,866	$37,602	$6,898,979
107	$18,685	$18,917	$37,602	$6,880,062
108	$18,634	$18,968	$37,602	$6,861,093

第9年供款共

$451,222

第9年利息

$226,953

第9年共還本金

$224,269

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$18,582	$19,020	$37,602	$6,842,074
110	$18,531	$19,071	$37,602	$6,823,003
111	$18,479	$19,123	$37,602	$6,803,880
112	$18,427	$19,175	$37,602	$6,784,705
113	$18,375	$19,227	$37,602	$6,765,478
114	$18,323	$19,279	$37,602	$6,746,200
115	$18,271	$19,331	$37,602	$6,726,869
116	$18,219	$19,383	$37,602	$6,707,486
117	$18,166	$19,436	$37,602	$6,688,050
118	$18,113	$19,488	$37,602	$6,668,562
119	$18,061	$19,541	$37,602	$6,649,021
120	$18,008	$19,594	$37,602	$6,629,426

第10年供款共

$451,222

第10年利息

$219,555

第10年共還本金

$231,667

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$17,955	$19,647	$37,602	$6,609,779
122	$17,901	$19,700	$37,602	$6,590,079
123	$17,848	$19,754	$37,602	$6,570,325
124	$17,795	$19,807	$37,602	$6,550,518
125	$17,741	$19,861	$37,602	$6,530,657
126	$17,687	$19,915	$37,602	$6,510,743
127	$17,633	$19,969	$37,602	$6,490,774
128	$17,579	$20,023	$37,602	$6,470,751
129	$17,525	$20,077	$37,602	$6,450,675
130	$17,471	$20,131	$37,602	$6,430,543
131	$17,416	$20,186	$37,602	$6,410,358
132	$17,361	$20,240	$37,602	$6,390,117

第11年供款共

$451,222

第11年利息

$211,913

第11年共還本金

$239,309

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$17,307	$20,295	$37,602	$6,369,822
134	$17,252	$20,350	$37,602	$6,349,472
135	$17,196	$20,405	$37,602	$6,329,066
136	$17,141	$20,461	$37,602	$6,308,606
137	$17,086	$20,516	$37,602	$6,288,090
138	$17,030	$20,572	$37,602	$6,267,518
139	$16,975	$20,627	$37,602	$6,246,891
140	$16,919	$20,683	$37,602	$6,226,208
141	$16,863	$20,739	$37,602	$6,205,468
142	$16,806	$20,795	$37,602	$6,184,673
143	$16,750	$20,852	$37,602	$6,163,821
144	$16,694	$20,908	$37,602	$6,142,913

第12年供款共

$451,222

第12年利息

$204,018

第12年共還本金

$247,204

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$16,637	$20,965	$37,602	$6,121,948
146	$16,580	$21,022	$37,602	$6,100,927
147	$16,523	$21,078	$37,602	$6,079,848
148	$16,466	$21,136	$37,602	$6,058,713
149	$16,409	$21,193	$37,602	$6,037,520
150	$16,352	$21,250	$37,602	$6,016,270
151	$16,294	$21,308	$37,602	$5,994,962
152	$16,236	$21,365	$37,602	$5,973,597
153	$16,178	$21,423	$37,602	$5,952,173
154	$16,120	$21,481	$37,602	$5,930,692
155	$16,062	$21,540	$37,602	$5,909,152
156	$16,004	$21,598	$37,602	$5,887,555

第13年供款共

$451,222

第13年利息

$195,863

第13年共還本金

$255,359

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$15,945	$21,656	$37,602	$5,865,898
158	$15,887	$21,715	$37,602	$5,844,183
159	$15,828	$21,774	$37,602	$5,822,409
160	$15,769	$21,833	$37,602	$5,800,577
161	$15,710	$21,892	$37,602	$5,778,685
162	$15,651	$21,951	$37,602	$5,756,733
163	$15,591	$22,011	$37,602	$5,734,723
164	$15,532	$22,070	$37,602	$5,712,652
165	$15,472	$22,130	$37,602	$5,690,522
166	$15,412	$22,190	$37,602	$5,668,332
167	$15,352	$22,250	$37,602	$5,646,082
168	$15,291	$22,310	$37,602	$5,623,772

第14年供款共

$451,222

第14年利息

$187,439

第14年共還本金

$263,783

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$15,231	$22,371	$37,602	$5,601,401
170	$15,170	$22,431	$37,602	$5,578,970
171	$15,110	$22,492	$37,602	$5,556,478
172	$15,049	$22,553	$37,602	$5,533,925
173	$14,988	$22,614	$37,602	$5,511,311
174	$14,926	$22,675	$37,602	$5,488,635
175	$14,865	$22,737	$37,602	$5,465,898
176	$14,803	$22,798	$37,602	$5,443,100
177	$14,742	$22,860	$37,602	$5,420,240
178	$14,680	$22,922	$37,602	$5,397,318
179	$14,618	$22,984	$37,602	$5,374,334
180	$14,555	$23,046	$37,602	$5,351,287

第15年供款共

$451,222

第15年利息

$178,737

第15年共還本金

$272,484

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,493	$23,109	$37,602	$5,328,179
182	$14,430	$23,171	$37,602	$5,305,007
183	$14,368	$23,234	$37,602	$5,281,773
184	$14,305	$23,297	$37,602	$5,258,476
185	$14,242	$23,360	$37,602	$5,235,116
186	$14,178	$23,423	$37,602	$5,211,693
187	$14,115	$23,487	$37,602	$5,188,206
188	$14,051	$23,550	$37,602	$5,164,656
189	$13,988	$23,614	$37,602	$5,141,041
190	$13,924	$23,678	$37,602	$5,117,363
191	$13,860	$23,742	$37,602	$5,093,621
192	$13,795	$23,807	$37,602	$5,069,814

第16年供款共

$451,222

第16年利息

$169,749

第16年共還本金

$281,473

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$13,731	$23,871	$37,602	$5,045,943
194	$13,666	$23,936	$37,602	$5,022,007
195	$13,601	$24,001	$37,602	$4,998,007
196	$13,536	$24,066	$37,602	$4,973,941
197	$13,471	$24,131	$37,602	$4,949,811
198	$13,406	$24,196	$37,602	$4,925,614
199	$13,340	$24,262	$37,602	$4,901,353
200	$13,274	$24,327	$37,602	$4,877,026
201	$13,209	$24,393	$37,602	$4,852,632
202	$13,143	$24,459	$37,602	$4,828,173
203	$13,076	$24,526	$37,602	$4,803,648
204	$13,010	$24,592	$37,602	$4,779,056

第17年供款共

$451,222

第17年利息

$160,463

第17年共還本金

$290,759

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$12,943	$24,659	$37,602	$4,754,397
206	$12,876	$24,725	$37,602	$4,729,672
207	$12,810	$24,792	$37,602	$4,704,879
208	$12,742	$24,859	$37,602	$4,680,020
209	$12,675	$24,927	$37,602	$4,655,093
210	$12,608	$24,994	$37,602	$4,630,099
211	$12,540	$25,062	$37,602	$4,605,037
212	$12,472	$25,130	$37,602	$4,579,907
213	$12,404	$25,198	$37,602	$4,554,709
214	$12,336	$25,266	$37,602	$4,529,443
215	$12,267	$25,335	$37,602	$4,504,108
216	$12,199	$25,403	$37,602	$4,478,705

第18年供款共

$451,222

第18年利息

$150,872

第18年共還本金

$300,350

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,130	$25,472	$37,602	$4,453,233
218	$12,061	$25,541	$37,602	$4,427,692
219	$11,992	$25,610	$37,602	$4,402,082
220	$11,922	$25,680	$37,602	$4,376,403
221	$11,853	$25,749	$37,602	$4,350,653
222	$11,783	$25,819	$37,602	$4,324,835
223	$11,713	$25,889	$37,602	$4,298,946
224	$11,643	$25,959	$37,602	$4,272,987
225	$11,573	$26,029	$37,602	$4,246,958
226	$11,502	$26,100	$37,602	$4,220,858
227	$11,431	$26,170	$37,602	$4,194,688
228	$11,361	$26,241	$37,602	$4,168,447

第19年供款共

$451,222

第19年利息

$140,963

第19年共還本金

$310,258

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,290	$26,312	$37,602	$4,142,134
230	$11,218	$26,384	$37,602	$4,115,751
231	$11,147	$26,455	$37,602	$4,089,296
232	$11,075	$26,527	$37,602	$4,062,769
233	$11,003	$26,598	$37,602	$4,036,171
234	$10,931	$26,671	$37,602	$4,009,500
235	$10,859	$26,743	$37,602	$3,982,757
236	$10,787	$26,815	$37,602	$3,955,942
237	$10,714	$26,888	$37,602	$3,929,054
238	$10,641	$26,961	$37,602	$3,902,094
239	$10,568	$27,034	$37,602	$3,875,060
240	$10,495	$27,107	$37,602	$3,847,953

第20年供款共

$451,222

第20年利息

$130,728

第20年共還本金

$320,493

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,422	$27,180	$37,602	$3,820,773
242	$10,348	$27,254	$37,602	$3,793,519
243	$10,274	$27,328	$37,602	$3,766,191
244	$10,200	$27,402	$37,602	$3,738,790
245	$10,126	$27,476	$37,602	$3,711,314
246	$10,051	$27,550	$37,602	$3,683,763
247	$9,977	$27,625	$37,602	$3,656,138
248	$9,902	$27,700	$37,602	$3,628,439
249	$9,827	$27,775	$37,602	$3,600,664
250	$9,752	$27,850	$37,602	$3,572,814
251	$9,676	$27,925	$37,602	$3,544,888
252	$9,601	$28,001	$37,602	$3,516,887

第21年供款共

$451,222

第21年利息

$120,156

第21年共還本金

$331,066

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,525	$28,077	$37,602	$3,488,810
254	$9,449	$28,153	$37,602	$3,460,657
255	$9,373	$28,229	$37,602	$3,432,428
256	$9,296	$28,306	$37,602	$3,404,122
257	$9,219	$28,382	$37,602	$3,375,740
258	$9,143	$28,459	$37,602	$3,347,281
259	$9,066	$28,536	$37,602	$3,318,745
260	$8,988	$28,614	$37,602	$3,290,131
261	$8,911	$28,691	$37,602	$3,261,440
262	$8,833	$28,769	$37,602	$3,232,671
263	$8,755	$28,847	$37,602	$3,203,825
264	$8,677	$28,925	$37,602	$3,174,900

第22年供款共

$451,222

第22年利息

$109,235

第22年共還本金

$341,987

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,599	$29,003	$37,602	$3,145,897
266	$8,520	$29,082	$37,602	$3,116,815
267	$8,441	$29,160	$37,602	$3,087,655
268	$8,362	$29,239	$37,602	$3,058,415
269	$8,283	$29,319	$37,602	$3,029,097
270	$8,204	$29,398	$37,602	$2,999,699
271	$8,124	$29,478	$37,602	$2,970,221
272	$8,044	$29,557	$37,602	$2,940,663
273	$7,964	$29,638	$37,602	$2,911,026
274	$7,884	$29,718	$37,602	$2,881,308
275	$7,804	$29,798	$37,602	$2,851,510
276	$7,723	$29,879	$37,602	$2,821,631

第23年供款共

$451,222

第23年利息

$97,953

第23年共還本金

$353,269

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,642	$29,960	$37,602	$2,791,671
278	$7,561	$30,041	$37,602	$2,761,630
279	$7,479	$30,122	$37,602	$2,731,507
280	$7,398	$30,204	$37,602	$2,701,303
281	$7,316	$30,286	$37,602	$2,671,018
282	$7,234	$30,368	$37,602	$2,640,650
283	$7,152	$30,450	$37,602	$2,610,200
284	$7,069	$30,533	$37,602	$2,579,667
285	$6,987	$30,615	$37,602	$2,549,052
286	$6,904	$30,698	$37,602	$2,518,354
287	$6,821	$30,781	$37,602	$2,487,573
288	$6,737	$30,865	$37,602	$2,456,708

第24年供款共

$451,222

第24年利息

$86,299

第24年共還本金

$364,923

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,654	$30,948	$37,602	$2,425,760
290	$6,570	$31,032	$37,602	$2,394,728
291	$6,486	$31,116	$37,602	$2,363,611
292	$6,401	$31,200	$37,602	$2,332,411
293	$6,317	$31,285	$37,602	$2,301,126
294	$6,232	$31,370	$37,602	$2,269,757
295	$6,147	$31,455	$37,602	$2,238,302
296	$6,062	$31,540	$37,602	$2,206,762
297	$5,977	$31,625	$37,602	$2,175,137
298	$5,891	$31,711	$37,602	$2,143,426
299	$5,805	$31,797	$37,602	$2,111,630
300	$5,719	$31,883	$37,602	$2,079,747

第25年供款共

$451,222

第25年利息

$74,261

第25年共還本金

$376,961

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,633	$31,969	$37,602	$2,047,778
302	$5,546	$32,056	$37,602	$2,015,722
303	$5,459	$32,143	$37,602	$1,983,579
304	$5,372	$32,230	$37,602	$1,951,350
305	$5,285	$32,317	$37,602	$1,919,033
306	$5,197	$32,404	$37,602	$1,886,628
307	$5,110	$32,492	$37,602	$1,854,136
308	$5,022	$32,580	$37,602	$1,821,556
309	$4,933	$32,668	$37,602	$1,788,887
310	$4,845	$32,757	$37,602	$1,756,130
311	$4,756	$32,846	$37,602	$1,723,285
312	$4,667	$32,935	$37,602	$1,690,350

第26年供款共

$451,222

第26年利息

$61,825

第26年共還本金

$389,397

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,578	$33,024	$37,602	$1,657,326
314	$4,489	$33,113	$37,602	$1,624,213
315	$4,399	$33,203	$37,602	$1,591,010
316	$4,309	$33,293	$37,602	$1,557,717
317	$4,219	$33,383	$37,602	$1,524,334
318	$4,128	$33,473	$37,602	$1,490,861
319	$4,038	$33,564	$37,602	$1,457,297
320	$3,947	$33,655	$37,602	$1,423,642
321	$3,856	$33,746	$37,602	$1,389,896
322	$3,764	$33,838	$37,602	$1,356,058
323	$3,673	$33,929	$37,602	$1,322,129
324	$3,581	$34,021	$37,602	$1,288,108

第27年供款共

$451,222

第27年利息

$48,980

第27年共還本金

$402,242

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,489	$34,113	$37,602	$1,253,995
326	$3,396	$34,206	$37,602	$1,219,789
327	$3,304	$34,298	$37,602	$1,185,491
328	$3,211	$34,391	$37,602	$1,151,100
329	$3,118	$34,484	$37,602	$1,116,616
330	$3,024	$34,578	$37,602	$1,082,038
331	$2,931	$34,671	$37,602	$1,047,367
332	$2,837	$34,765	$37,602	$1,012,601
333	$2,742	$34,859	$37,602	$977,742
334	$2,648	$34,954	$37,602	$942,788
335	$2,553	$35,048	$37,602	$907,740
336	$2,458	$35,143	$37,602	$872,597

第28年供款共

$451,222

第28年利息

$35,710

第28年共還本金

$415,512

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,363	$35,239	$37,602	$837,358
338	$2,268	$35,334	$37,602	$802,024
339	$2,172	$35,430	$37,602	$766,594
340	$2,076	$35,526	$37,602	$731,069
341	$1,980	$35,622	$37,602	$695,447
342	$1,884	$35,718	$37,602	$659,729
343	$1,787	$35,815	$37,602	$623,913
344	$1,690	$35,912	$37,602	$588,001
345	$1,593	$36,009	$37,602	$551,992
346	$1,495	$36,107	$37,602	$515,885
347	$1,397	$36,205	$37,602	$479,681
348	$1,299	$36,303	$37,602	$443,378

第29年供款共

$451,222

第29年利息

$22,003

第29年共還本金

$429,219

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,201	$36,401	$37,602	$406,977
350	$1,102	$36,500	$37,602	$370,477
351	$1,003	$36,598	$37,602	$333,879
352	$904	$36,698	$37,602	$297,181
353	$805	$36,797	$37,602	$260,384
354	$705	$36,897	$37,602	$223,488
355	$605	$36,997	$37,602	$186,491
356	$505	$37,097	$37,602	$149,394
357	$405	$37,197	$37,602	$112,197
358	$304	$37,298	$37,602	$74,899
359	$203	$37,399	$37,602	$37,500
360	$102	$37,500	$37,602	$0

第30年供款共

$451,222

第30年利息

$7,844

第30年共還本金

$443,378

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$13,226,658

免責聲明

筍盤推介

按揭保險費
info