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$13,435,125

每月供款
$37,181

首期

$-280,000

總貸款額

$8,280,000

總利息

$5,105,125

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$50,000

按月供比率計算

$74,362

置業成本總預算

HK$50,000

首期

$-280,000
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

$74,362

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

交通便利 ! 環境舒適寧靜 ! 價錢可以再商議！

實

788 呎

@10,787

建

977 呎

@8,700

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$850 萬

實

788 呎

@10,787

建

977 呎

@8,700

售$850 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

沙田帝堡城

thumb_up

新鴻基名廈, 帝堡城罕有3房東南盤

實

753 呎

@11,288

建

970 呎

@8,763

local_fire_department 至HIT

售$850 萬

實

753 呎

@11,288

建

970 呎

@8,763

售$850 萬

local_fire_department 至HIT

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

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭第11座

實

675 呎

@12,889

建

868 呎

@10,023

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$870 萬

實

675 呎

@12,889

建

868 呎

@10,023

售$870 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

馬鞍山泓碧

thumb_up

泓碧！兩房新淨~買樓必需！

實

517 呎

@15,087

directions_run 日內即走

售$780 萬

實

517 呎

@15,087

售$780 萬

directions_run 日內即走

沙田玖瓏山

thumb_up

玖瓏山**1房正南**麗坪路唯一屋苑1房單位**買少見少**大則1房

實

467 呎

@17,131

售$800 萬

實

467 呎

@17,131

售$800 萬

獨家

馬鞍山迎濤灣 A座

thumb_up

迎濤灣全海有裝修3房1套

實

818 呎

@10,452

建

1,060 呎

@8,066

real_estate_agent 罕有放盤

售$855 萬

實

818 呎

@10,452

建

1,060 呎

@8,066

售$855 萬

real_estate_agent 罕有放盤

馬鞍山迎海第04期駿岸第06座

thumb_up

大2房海景高層，企理裝修，明廚明廁客廳對流窗，好客可傾

實

513 呎

@13,840

local_fire_department 至HIT

售$710 萬

實

513 呎

@13,840

售$710 萬

local_fire_department 至HIT

VR實景

沙田文禮閣

thumb_up

^高層開揚^ 鄰近大型購物商埸 ^ 圍方 ^ 有匙即睇!

實

637 呎

@12,402

建

750 呎

@10,533

local_fire_department 至HIT local_offer 低水筍價

售$790 萬

實

637 呎

@12,402

建

750 呎

@10,533

售$790 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@15,460

建

663 呎

@11,916

local_fire_department 至HIT

售$790 萬

實

511 呎

@15,460

建

663 呎

@11,916

售$790 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第23座

thumb_up

大型屋苑, 交通便捷, 直達各區核心, 實用靚則, 園海清幽寧靜

實

581 呎

@15,491

pets 愛竉必選

售$900 萬

實

581 呎

@15,491

售$900 萬

pets 愛竉必選

VR實景

馬鞍山迎海第03期星灣御

thumb_up

海星灣正海, 極高層海景, 特高樓底, 真3房

實

564 呎

@15,957

local_fire_department 至HIT real_estate_agent 罕有放盤

售$900 萬

實

564 呎

@15,957

售$900 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	$49,555	$38,079	$31,205	$26,632
1.500	$51,398	$39,955	$33,115	$28,576
2.000	$53,283	$41,887	$35,095	$30,604
2.500	$55,210	$43,876	$37,145	$32,716
3.000	$57,180	$45,921	$39,265	$34,909
3.500	$59,192	$48,021	$41,452	$37,181
4.000	$61,246	$50,175	$43,705	$39,530
4.500	$63,341	$52,383	$46,023	$41,954
5.000	$65,478	$54,644	$48,404	$44,449
5.500	$67,655	$56,957	$50,846	$47,013
6.000	$69,871	$59,320	$53,348	$49,643

每月供款$37,181

年期

30年

貸款金額

$8,280,000

總利息

$5,105,125

總貸款連利息

$13,385,125

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$24,150	$13,031	$37,181	$8,266,969
2	$24,112	$13,069	$37,181	$8,253,900
3	$24,074	$13,107	$37,181	$8,240,793
4	$24,036	$13,145	$37,181	$8,227,648
5	$23,997	$13,184	$37,181	$8,214,464
6	$23,959	$13,222	$37,181	$8,201,242
7	$23,920	$13,261	$37,181	$8,187,982
8	$23,882	$13,299	$37,181	$8,174,682
9	$23,843	$13,338	$37,181	$8,161,344
10	$23,804	$13,377	$37,181	$8,147,967
11	$23,765	$13,416	$37,181	$8,134,551
12	$23,726	$13,455	$37,181	$8,121,096

第1年供款共

$446,171

第1年利息

$287,267

第1年共還本金

$158,904

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$23,687	$13,494	$37,181	$8,107,602
14	$23,647	$13,534	$37,181	$8,094,068
15	$23,608	$13,573	$37,181	$8,080,495
16	$23,568	$13,613	$37,181	$8,066,882
17	$23,528	$13,652	$37,181	$8,053,230
18	$23,489	$13,692	$37,181	$8,039,537
19	$23,449	$13,732	$37,181	$8,025,805
20	$23,409	$13,772	$37,181	$8,012,033
21	$23,368	$13,812	$37,181	$7,998,220
22	$23,328	$13,853	$37,181	$7,984,368
23	$23,288	$13,893	$37,181	$7,970,474
24	$23,247	$13,934	$37,181	$7,956,541

第2年供款共

$446,171

第2年利息

$281,615

第2年共還本金

$164,556

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$23,207	$13,974	$37,181	$7,942,566
26	$23,166	$14,015	$37,181	$7,928,551
27	$23,125	$14,056	$37,181	$7,914,495
28	$23,084	$14,097	$37,181	$7,900,398
29	$23,043	$14,138	$37,181	$7,886,260
30	$23,002	$14,179	$37,181	$7,872,081
31	$22,960	$14,221	$37,181	$7,857,860
32	$22,919	$14,262	$37,181	$7,843,598
33	$22,877	$14,304	$37,181	$7,829,294
34	$22,835	$14,345	$37,181	$7,814,949
35	$22,794	$14,387	$37,181	$7,800,562
36	$22,752	$14,429	$37,181	$7,786,132

第3年供款共

$446,171

第3年利息

$275,763

第3年共還本金

$170,408

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$22,710	$14,471	$37,181	$7,771,661
38	$22,667	$14,514	$37,181	$7,757,148
39	$22,625	$14,556	$37,181	$7,742,592
40	$22,583	$14,598	$37,181	$7,727,993
41	$22,540	$14,641	$37,181	$7,713,352
42	$22,497	$14,684	$37,181	$7,698,669
43	$22,454	$14,726	$37,181	$7,683,942
44	$22,411	$14,769	$37,181	$7,669,173
45	$22,368	$14,812	$37,181	$7,654,360
46	$22,325	$14,856	$37,181	$7,639,505
47	$22,282	$14,899	$37,181	$7,624,606
48	$22,238	$14,942	$37,181	$7,609,663

第4年供款共

$446,171

第4年利息

$269,702

第4年共還本金

$176,469

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$22,195	$14,986	$37,181	$7,594,677
50	$22,151	$15,030	$37,181	$7,579,647
51	$22,107	$15,074	$37,181	$7,564,574
52	$22,063	$15,118	$37,181	$7,549,456
53	$22,019	$15,162	$37,181	$7,534,295
54	$21,975	$15,206	$37,181	$7,519,089
55	$21,931	$15,250	$37,181	$7,503,839
56	$21,886	$15,295	$37,181	$7,488,544
57	$21,842	$15,339	$37,181	$7,473,205
58	$21,797	$15,384	$37,181	$7,457,820
59	$21,752	$15,429	$37,181	$7,442,392
60	$21,707	$15,474	$37,181	$7,426,918

第5年供款共

$446,171

第5年利息

$263,425

第5年共還本金

$182,746

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$21,662	$15,519	$37,181	$7,411,399
62	$21,617	$15,564	$37,181	$7,395,834
63	$21,571	$15,610	$37,181	$7,380,225
64	$21,526	$15,655	$37,181	$7,364,569
65	$21,480	$15,701	$37,181	$7,348,868
66	$21,434	$15,747	$37,181	$7,333,122
67	$21,388	$15,793	$37,181	$7,317,329
68	$21,342	$15,839	$37,181	$7,301,490
69	$21,296	$15,885	$37,181	$7,285,605
70	$21,250	$15,931	$37,181	$7,269,674
71	$21,203	$15,978	$37,181	$7,253,697
72	$21,157	$16,024	$37,181	$7,237,672

第6年供款共

$446,171

第6年利息

$256,925

第6年共還本金

$189,245

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$21,110	$16,071	$37,181	$7,221,601
74	$21,063	$16,118	$37,181	$7,205,483
75	$21,016	$16,165	$37,181	$7,189,318
76	$20,969	$16,212	$37,181	$7,173,106
77	$20,922	$16,259	$37,181	$7,156,847
78	$20,874	$16,307	$37,181	$7,140,540
79	$20,827	$16,354	$37,181	$7,124,186
80	$20,779	$16,402	$37,181	$7,107,784
81	$20,731	$16,450	$37,181	$7,091,334
82	$20,683	$16,498	$37,181	$7,074,836
83	$20,635	$16,546	$37,181	$7,058,290
84	$20,587	$16,594	$37,181	$7,041,696

第7年供款共

$446,171

第7年利息

$250,195

第7年共還本金

$195,976

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$20,538	$16,643	$37,181	$7,025,053
86	$20,490	$16,691	$37,181	$7,008,362
87	$20,441	$16,740	$37,181	$6,991,622
88	$20,392	$16,789	$37,181	$6,974,834
89	$20,343	$16,838	$37,181	$6,957,996
90	$20,294	$16,887	$37,181	$6,941,109
91	$20,245	$16,936	$37,181	$6,924,173
92	$20,196	$16,985	$37,181	$6,907,188
93	$20,146	$17,035	$37,181	$6,890,153
94	$20,096	$17,085	$37,181	$6,873,068
95	$20,046	$17,134	$37,181	$6,855,934
96	$19,996	$17,184	$37,181	$6,838,750

第8年供款共

$446,171

第8年利息

$243,224

第8年共還本金

$202,946

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$19,946	$17,235	$37,181	$6,821,515
98	$19,896	$17,285	$37,181	$6,804,230
99	$19,846	$17,335	$37,181	$6,786,895
100	$19,795	$17,386	$37,181	$6,769,509
101	$19,744	$17,436	$37,181	$6,752,073
102	$19,694	$17,487	$37,181	$6,734,585
103	$19,643	$17,538	$37,181	$6,717,047
104	$19,591	$17,590	$37,181	$6,699,457
105	$19,540	$17,641	$37,181	$6,681,817
106	$19,489	$17,692	$37,181	$6,664,124
107	$19,437	$17,744	$37,181	$6,646,381
108	$19,385	$17,796	$37,181	$6,628,585

第9年供款共

$446,171

第9年利息

$236,006

第9年共還本金

$210,165

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$19,333	$17,848	$37,181	$6,610,737
110	$19,281	$17,900	$37,181	$6,592,838
111	$19,229	$17,952	$37,181	$6,574,886
112	$19,177	$18,004	$37,181	$6,556,882
113	$19,124	$18,057	$37,181	$6,538,825
114	$19,072	$18,109	$37,181	$6,520,716
115	$19,019	$18,162	$37,181	$6,502,554
116	$18,966	$18,215	$37,181	$6,484,339
117	$18,913	$18,268	$37,181	$6,466,070
118	$18,859	$18,322	$37,181	$6,447,749
119	$18,806	$18,375	$37,181	$6,429,374
120	$18,752	$18,429	$37,181	$6,410,945

第10年供款共

$446,171

第10年利息

$228,531

第10年共還本金

$217,640

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$18,699	$18,482	$37,181	$6,392,463
122	$18,645	$18,536	$37,181	$6,373,927
123	$18,591	$18,590	$37,181	$6,355,336
124	$18,536	$18,645	$37,181	$6,336,692
125	$18,482	$18,699	$37,181	$6,317,993
126	$18,427	$18,753	$37,181	$6,299,240
127	$18,373	$18,808	$37,181	$6,280,432
128	$18,318	$18,863	$37,181	$6,261,569
129	$18,263	$18,918	$37,181	$6,242,651
130	$18,208	$18,973	$37,181	$6,223,677
131	$18,152	$19,029	$37,181	$6,204,649
132	$18,097	$19,084	$37,181	$6,185,565

第11年供款共

$446,171

第11年利息

$220,790

第11年共還本金

$225,380

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$18,041	$19,140	$37,181	$6,166,425
134	$17,985	$19,195	$37,181	$6,147,230
135	$17,929	$19,251	$37,181	$6,127,978
136	$17,873	$19,308	$37,181	$6,108,671
137	$17,817	$19,364	$37,181	$6,089,307
138	$17,760	$19,420	$37,181	$6,069,886
139	$17,704	$19,477	$37,181	$6,050,409
140	$17,647	$19,534	$37,181	$6,030,875
141	$17,590	$19,591	$37,181	$6,011,284
142	$17,533	$19,648	$37,181	$5,991,636
143	$17,476	$19,705	$37,181	$5,971,931
144	$17,418	$19,763	$37,181	$5,952,168

第12年供款共

$446,171

第12年利息

$212,774

第12年共還本金

$233,396

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$17,360	$19,820	$37,181	$5,932,348
146	$17,303	$19,878	$37,181	$5,912,470
147	$17,245	$19,936	$37,181	$5,892,534
148	$17,187	$19,994	$37,181	$5,872,539
149	$17,128	$20,053	$37,181	$5,852,487
150	$17,070	$20,111	$37,181	$5,832,375
151	$17,011	$20,170	$37,181	$5,812,206
152	$16,952	$20,229	$37,181	$5,791,977
153	$16,893	$20,288	$37,181	$5,771,689
154	$16,834	$20,347	$37,181	$5,751,343
155	$16,775	$20,406	$37,181	$5,730,936
156	$16,715	$20,466	$37,181	$5,710,471

第13年供款共

$446,171

第13年利息

$204,473

第13年共還本金

$241,698

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$16,656	$20,525	$37,181	$5,689,945
158	$16,596	$20,585	$37,181	$5,669,360
159	$16,536	$20,645	$37,181	$5,648,715
160	$16,475	$20,705	$37,181	$5,628,009
161	$16,415	$20,766	$37,181	$5,607,244
162	$16,354	$20,826	$37,181	$5,586,417
163	$16,294	$20,887	$37,181	$5,565,530
164	$16,233	$20,948	$37,181	$5,544,582
165	$16,172	$21,009	$37,181	$5,523,573
166	$16,110	$21,070	$37,181	$5,502,502
167	$16,049	$21,132	$37,181	$5,481,370
168	$15,987	$21,194	$37,181	$5,460,177

第14年供款共

$446,171

第14年利息

$195,877

第14年共還本金

$250,294

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$15,926	$21,255	$37,181	$5,438,921
170	$15,864	$21,317	$37,181	$5,417,604
171	$15,801	$21,380	$37,181	$5,396,224
172	$15,739	$21,442	$37,181	$5,374,782
173	$15,676	$21,504	$37,181	$5,353,278
174	$15,614	$21,567	$37,181	$5,331,711
175	$15,551	$21,630	$37,181	$5,310,081
176	$15,488	$21,693	$37,181	$5,288,388
177	$15,424	$21,756	$37,181	$5,266,631
178	$15,361	$21,820	$37,181	$5,244,811
179	$15,297	$21,884	$37,181	$5,222,928
180	$15,234	$21,947	$37,181	$5,200,980

第15年供款共

$446,171

第15年利息

$186,974

第15年共還本金

$259,196

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$15,170	$22,011	$37,181	$5,178,969
182	$15,105	$22,076	$37,181	$5,156,893
183	$15,041	$22,140	$37,181	$5,134,753
184	$14,976	$22,205	$37,181	$5,112,549
185	$14,912	$22,269	$37,181	$5,090,280
186	$14,847	$22,334	$37,181	$5,067,945
187	$14,782	$22,399	$37,181	$5,045,546
188	$14,716	$22,465	$37,181	$5,023,081
189	$14,651	$22,530	$37,181	$5,000,551
190	$14,585	$22,596	$37,181	$4,977,955
191	$14,519	$22,662	$37,181	$4,955,293
192	$14,453	$22,728	$37,181	$4,932,565

第16年供款共

$446,171

第16年利息

$177,756

第16年共還本金

$268,415

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$14,387	$22,794	$37,181	$4,909,771
194	$14,320	$22,861	$37,181	$4,886,910
195	$14,253	$22,927	$37,181	$4,863,983
196	$14,187	$22,994	$37,181	$4,840,988
197	$14,120	$23,061	$37,181	$4,817,927
198	$14,052	$23,129	$37,181	$4,794,799
199	$13,985	$23,196	$37,181	$4,771,602
200	$13,917	$23,264	$37,181	$4,748,339
201	$13,849	$23,332	$37,181	$4,725,007
202	$13,781	$23,400	$37,181	$4,701,608
203	$13,713	$23,468	$37,181	$4,678,140
204	$13,645	$23,536	$37,181	$4,654,603

第17年供款共

$446,171

第17年利息

$168,209

第17年共還本金

$277,962

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$13,576	$23,605	$37,181	$4,630,998
206	$13,507	$23,674	$37,181	$4,607,325
207	$13,438	$23,743	$37,181	$4,583,582
208	$13,369	$23,812	$37,181	$4,559,770
209	$13,299	$23,882	$37,181	$4,535,888
210	$13,230	$23,951	$37,181	$4,511,937
211	$13,160	$24,021	$37,181	$4,487,916
212	$13,090	$24,091	$37,181	$4,463,824
213	$13,019	$24,161	$37,181	$4,439,663
214	$12,949	$24,232	$37,181	$4,415,431
215	$12,878	$24,303	$37,181	$4,391,129
216	$12,807	$24,373	$37,181	$4,366,755

第18年供款共

$446,171

第18年利息

$158,323

第18年共還本金

$287,848

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,736	$24,445	$37,181	$4,342,311
218	$12,665	$24,516	$37,181	$4,317,795
219	$12,594	$24,587	$37,181	$4,293,207
220	$12,522	$24,659	$37,181	$4,268,548
221	$12,450	$24,731	$37,181	$4,243,817
222	$12,378	$24,803	$37,181	$4,219,014
223	$12,305	$24,875	$37,181	$4,194,139
224	$12,233	$24,948	$37,181	$4,169,191
225	$12,160	$25,021	$37,181	$4,144,170
226	$12,087	$25,094	$37,181	$4,119,076
227	$12,014	$25,167	$37,181	$4,093,910
228	$11,941	$25,240	$37,181	$4,068,669

第19年供款共

$446,171

第19年利息

$148,085

第19年共還本金

$298,086

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,867	$25,314	$37,181	$4,043,355
230	$11,793	$25,388	$37,181	$4,017,967
231	$11,719	$25,462	$37,181	$3,992,506
232	$11,645	$25,536	$37,181	$3,966,970
233	$11,570	$25,611	$37,181	$3,941,359
234	$11,496	$25,685	$37,181	$3,915,674
235	$11,421	$25,760	$37,181	$3,889,914
236	$11,346	$25,835	$37,181	$3,864,078
237	$11,270	$25,911	$37,181	$3,838,168
238	$11,195	$25,986	$37,181	$3,812,181
239	$11,119	$26,062	$37,181	$3,786,119
240	$11,043	$26,138	$37,181	$3,759,981

第20年供款共

$446,171

第20年利息

$137,483

第20年共還本金

$308,688

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,967	$26,214	$37,181	$3,733,767
242	$10,890	$26,291	$37,181	$3,707,476
243	$10,813	$26,367	$37,181	$3,681,109
244	$10,737	$26,444	$37,181	$3,654,664
245	$10,659	$26,521	$37,181	$3,628,143
246	$10,582	$26,599	$37,181	$3,601,544
247	$10,505	$26,676	$37,181	$3,574,868
248	$10,427	$26,754	$37,181	$3,548,114
249	$10,349	$26,832	$37,181	$3,521,281
250	$10,270	$26,910	$37,181	$3,494,371
251	$10,192	$26,989	$37,181	$3,467,382
252	$10,113	$27,068	$37,181	$3,440,314

第21年供款共

$446,171

第21年利息

$126,504

第21年共還本金

$319,667

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$10,034	$27,147	$37,181	$3,413,167
254	$9,955	$27,226	$37,181	$3,385,942
255	$9,876	$27,305	$37,181	$3,358,636
256	$9,796	$27,385	$37,181	$3,331,252
257	$9,716	$27,465	$37,181	$3,303,787
258	$9,636	$27,545	$37,181	$3,276,242
259	$9,556	$27,625	$37,181	$3,248,617
260	$9,475	$27,706	$37,181	$3,220,911
261	$9,394	$27,787	$37,181	$3,193,124
262	$9,313	$27,868	$37,181	$3,165,257
263	$9,232	$27,949	$37,181	$3,137,308
264	$9,150	$28,030	$37,181	$3,109,277

第22年供款共

$446,171

第22年利息

$115,134

第22年共還本金

$331,037

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$9,069	$28,112	$37,181	$3,081,165
266	$8,987	$28,194	$37,181	$3,052,971
267	$8,904	$28,276	$37,181	$3,024,695
268	$8,822	$28,359	$37,181	$2,996,336
269	$8,739	$28,442	$37,181	$2,967,894
270	$8,656	$28,525	$37,181	$2,939,370
271	$8,573	$28,608	$37,181	$2,910,762
272	$8,490	$28,691	$37,181	$2,882,071
273	$8,406	$28,775	$37,181	$2,853,296
274	$8,322	$28,859	$37,181	$2,824,437
275	$8,238	$28,943	$37,181	$2,795,494
276	$8,154	$29,027	$37,181	$2,766,467

第23年供款共

$446,171

第23年利息

$103,360

第23年共還本金

$342,811

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,069	$29,112	$37,181	$2,737,355
278	$7,984	$29,197	$37,181	$2,708,158
279	$7,899	$29,282	$37,181	$2,678,876
280	$7,813	$29,368	$37,181	$2,649,508
281	$7,728	$29,453	$37,181	$2,620,055
282	$7,642	$29,539	$37,181	$2,590,516
283	$7,556	$29,625	$37,181	$2,560,891
284	$7,469	$29,712	$37,181	$2,531,179
285	$7,383	$29,798	$37,181	$2,501,381
286	$7,296	$29,885	$37,181	$2,471,496
287	$7,209	$29,972	$37,181	$2,441,523
288	$7,121	$30,060	$37,181	$2,411,463

第24年供款共

$446,171

第24年利息

$91,167

第24年共還本金

$355,003

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,033	$30,147	$37,181	$2,381,316
290	$6,946	$30,235	$37,181	$2,351,081
291	$6,857	$30,324	$37,181	$2,320,757
292	$6,769	$30,412	$37,181	$2,290,345
293	$6,680	$30,501	$37,181	$2,259,844
294	$6,591	$30,590	$37,181	$2,229,255
295	$6,502	$30,679	$37,181	$2,198,576
296	$6,413	$30,768	$37,181	$2,167,807
297	$6,323	$30,858	$37,181	$2,136,949
298	$6,233	$30,948	$37,181	$2,106,001
299	$6,143	$31,038	$37,181	$2,074,963
300	$6,052	$31,129	$37,181	$2,043,834

第25年供款共

$446,171

第25年利息

$78,541

第25年共還本金

$367,630

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,961	$31,220	$37,181	$2,012,614
302	$5,870	$31,311	$37,181	$1,981,303
303	$5,779	$31,402	$37,181	$1,949,901
304	$5,687	$31,494	$37,181	$1,918,407
305	$5,595	$31,586	$37,181	$1,886,822
306	$5,503	$31,678	$37,181	$1,855,144
307	$5,411	$31,770	$37,181	$1,823,374
308	$5,318	$31,863	$37,181	$1,791,511
309	$5,225	$31,956	$37,181	$1,759,556
310	$5,132	$32,049	$37,181	$1,727,507
311	$5,039	$32,142	$37,181	$1,695,364
312	$4,945	$32,236	$37,181	$1,663,128

第26年供款共

$446,171

第26年利息

$65,466

第26年共還本金

$380,705

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,851	$32,330	$37,181	$1,630,798
314	$4,756	$32,424	$37,181	$1,598,374
315	$4,662	$32,519	$37,181	$1,565,855
316	$4,567	$32,614	$37,181	$1,533,241
317	$4,472	$32,709	$37,181	$1,500,532
318	$4,377	$32,804	$37,181	$1,467,728
319	$4,281	$32,900	$37,181	$1,434,828
320	$4,185	$32,996	$37,181	$1,401,832
321	$4,089	$33,092	$37,181	$1,368,740
322	$3,992	$33,189	$37,181	$1,335,551
323	$3,895	$33,286	$37,181	$1,302,265
324	$3,798	$33,383	$37,181	$1,268,883

第27年供款共

$446,171

第27年利息

$51,925

第27年共還本金

$394,246

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,701	$33,480	$37,181	$1,235,403
326	$3,603	$33,578	$37,181	$1,201,825
327	$3,505	$33,676	$37,181	$1,168,149
328	$3,407	$33,774	$37,181	$1,134,376
329	$3,309	$33,872	$37,181	$1,100,503
330	$3,210	$33,971	$37,181	$1,066,532
331	$3,111	$34,070	$37,181	$1,032,462
332	$3,011	$34,170	$37,181	$998,292
333	$2,912	$34,269	$37,181	$964,023
334	$2,812	$34,369	$37,181	$929,654
335	$2,711	$34,469	$37,181	$895,185
336	$2,611	$34,570	$37,181	$860,615

第28年供款共

$446,171

第28年利息

$37,903

第28年共還本金

$408,268

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,510	$34,671	$37,181	$825,944
338	$2,409	$34,772	$37,181	$791,172
339	$2,308	$34,873	$37,181	$756,299
340	$2,206	$34,975	$37,181	$721,324
341	$2,104	$35,077	$37,181	$686,247
342	$2,002	$35,179	$37,181	$651,067
343	$1,899	$35,282	$37,181	$615,785
344	$1,796	$35,385	$37,181	$580,401
345	$1,693	$35,488	$37,181	$544,912
346	$1,589	$35,592	$37,181	$509,321
347	$1,486	$35,695	$37,181	$473,626
348	$1,381	$35,799	$37,181	$437,826

第29年供款共

$446,171

第29年利息

$23,382

第29年共還本金

$422,789

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,277	$35,904	$37,181	$401,922
350	$1,172	$36,009	$37,181	$365,913
351	$1,067	$36,114	$37,181	$329,800
352	$962	$36,219	$37,181	$293,581
353	$856	$36,325	$37,181	$257,256
354	$750	$36,431	$37,181	$220,826
355	$644	$36,537	$37,181	$184,289
356	$538	$36,643	$37,181	$147,645
357	$431	$36,750	$37,181	$110,895
358	$323	$36,857	$37,181	$74,038
359	$216	$36,965	$37,181	$37,073
360	$108	$37,073	$37,181	$0

第30年供款共

$446,171

第30年利息

$8,345

第30年共還本金

$437,826

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$13,435,125

免責聲明

筍盤推介

按揭保險費
info