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$14,155,268

每月供款
$42,426

首期

$-1,448,000

總貸款額

$9,448,000

總利息

$5,825,268

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-1,118,000

按月供比率計算

$84,851

置業成本總預算

HK$-1,118,000

首期

$-1,448,000
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

$84,851

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

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_offer 低水筍價

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@14,754

建

718 呎

@11,281

local_fire_department 至HIT directions_run 日內即走

售$810 萬

實

549 呎

@14,754

建

718 呎

@11,281

售$810 萬

local_fire_department 至HIT directions_run 日內即走

西貢逸瓏園

thumb_up

西貢市中心低密度豪宅

實

662 呎

@13,595

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

售$900 萬

實

662 呎

@13,595

售$900 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山翠擁華庭

thumb_up

馬鞍山翠擁華庭免費村巴。室內外泳池

實

702 呎

@10,684

建

905 呎

@8,287

local_fire_department 至HIT

售$750 萬

實

702 呎

@10,684

建

905 呎

@8,287

售$750 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

沙田第一城 3房套加工人房換樓必睇

實

853 呎

@9,965

建

1,018 呎

@8,350

local_fire_department 至HIT

售$850 萬

實

853 呎

@9,965

建

1,018 呎

@8,350

售$850 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

玖瓏山**2房*山景*環境清幽私穩度高**新九肚山**樓齡新**

實

660 呎

@12,879

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

售$850 萬

local_fire_department 至HIT

VR實景

馬鞍山翠擁華庭

thumb_up

清幽[高實用]3房(1套房)連工人房[專屬屋苑邨巴]免費接駁[鑽石山],[新港城]&[大學站].

實

765 呎

@11,477

建

988 呎

@8,887

local_fire_department 至HIT

售$878 萬

實

765 呎

@11,477

建

988 呎

@8,887

售$878 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣第01座

thumb_up

100%實景拍攝~筍住新九肚山兩房~

實

662 呎

@10,574

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

售$700 萬

實

662 呎

@10,574

售$700 萬

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

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

馬鞍山觀瀾雅軒第05座

thumb_up

觀瀾雅軒兩房海景南北對流

實

605 呎

@11,702

建

808 呎

@8,762

local_fire_department 至HIT

售$708 萬

實

605 呎

@11,702

建

808 呎

@8,762

售$708 萬

local_fire_department 至HIT

沙田新城市廣場

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

實

578 呎

@14,706

建

683 呎

@12,445

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$850 萬

實

578 呎

@14,706

建

683 呎

@12,445

售$850 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

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@18,696

local_offer 低水筍價

售$860 萬

實

460 呎

@18,696

售$860 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$56,546	$43,451	$35,607	$30,389
1.500	$58,648	$45,591	$37,786	$32,607
2.000	$60,799	$47,796	$40,046	$34,922
2.500	$62,998	$50,065	$42,385	$37,331
3.000	$65,246	$52,398	$44,803	$39,833
3.500	$67,542	$54,795	$47,299	$42,426
4.000	$69,886	$57,253	$49,870	$45,106
4.500	$72,277	$59,773	$52,515	$47,872
5.000	$74,714	$62,353	$55,232	$50,719
5.500	$77,198	$64,992	$58,019	$53,645
6.000	$79,728	$67,688	$60,874	$56,646

每月供款$42,426

年期

30年

貸款金額

$9,448,000

總利息

$5,825,268

總貸款連利息

$15,273,268

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$27,557	$14,869	$42,426	$9,433,131
2	$27,513	$14,912	$42,426	$9,418,218
3	$27,470	$14,956	$42,426	$9,403,263
4	$27,426	$15,000	$42,426	$9,388,263
5	$27,382	$15,043	$42,426	$9,373,220
6	$27,339	$15,087	$42,426	$9,358,132
7	$27,295	$15,131	$42,426	$9,343,001
8	$27,250	$15,175	$42,426	$9,327,826
9	$27,206	$15,220	$42,426	$9,312,606
10	$27,162	$15,264	$42,426	$9,297,342
11	$27,117	$15,308	$42,426	$9,282,034
12	$27,073	$15,353	$42,426	$9,266,681

第1年供款共

$509,109

第1年利息

$327,790

第1年共還本金

$181,319

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$27,028	$15,398	$42,426	$9,251,283
14	$26,983	$15,443	$42,426	$9,235,840
15	$26,938	$15,488	$42,426	$9,220,352
16	$26,893	$15,533	$42,426	$9,204,819
17	$26,847	$15,578	$42,426	$9,189,241
18	$26,802	$15,624	$42,426	$9,173,617
19	$26,756	$15,669	$42,426	$9,157,948
20	$26,711	$15,715	$42,426	$9,142,233
21	$26,665	$15,761	$42,426	$9,126,472
22	$26,619	$15,807	$42,426	$9,110,665
23	$26,573	$15,853	$42,426	$9,094,812
24	$26,527	$15,899	$42,426	$9,078,913

第2年供款共

$509,109

第2年利息

$321,341

第2年共還本金

$187,768

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$26,480	$15,946	$42,426	$9,062,967
26	$26,434	$15,992	$42,426	$9,046,975
27	$26,387	$16,039	$42,426	$9,030,936
28	$26,340	$16,086	$42,426	$9,014,851
29	$26,293	$16,132	$42,426	$8,998,718
30	$26,246	$16,179	$42,426	$8,982,539
31	$26,199	$16,227	$42,426	$8,966,312
32	$26,152	$16,274	$42,426	$8,950,038
33	$26,104	$16,321	$42,426	$8,933,717
34	$26,057	$16,369	$42,426	$8,917,348
35	$26,009	$16,417	$42,426	$8,900,931
36	$25,961	$16,465	$42,426	$8,884,466

第3年供款共

$509,109

第3年利息

$314,662

第3年共還本金

$194,447

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$25,913	$16,513	$42,426	$8,867,953
38	$25,865	$16,561	$42,426	$8,851,392
39	$25,817	$16,609	$42,426	$8,834,783
40	$25,768	$16,658	$42,426	$8,818,126
41	$25,720	$16,706	$42,426	$8,801,419
42	$25,671	$16,755	$42,426	$8,784,665
43	$25,622	$16,804	$42,426	$8,767,861
44	$25,573	$16,853	$42,426	$8,751,008
45	$25,524	$16,902	$42,426	$8,734,106
46	$25,474	$16,951	$42,426	$8,717,155
47	$25,425	$17,001	$42,426	$8,700,154
48	$25,375	$17,050	$42,426	$8,683,104

第4年供款共

$509,109

第4年利息

$307,747

第4年共還本金

$201,362

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$25,326	$17,100	$42,426	$8,666,004
50	$25,276	$17,150	$42,426	$8,648,854
51	$25,226	$17,200	$42,426	$8,631,654
52	$25,176	$17,250	$42,426	$8,614,404
53	$25,125	$17,300	$42,426	$8,597,103
54	$25,075	$17,351	$42,426	$8,579,752
55	$25,024	$17,401	$42,426	$8,562,351
56	$24,974	$17,452	$42,426	$8,544,899
57	$24,923	$17,503	$42,426	$8,527,396
58	$24,872	$17,554	$42,426	$8,509,842
59	$24,820	$17,605	$42,426	$8,492,236
60	$24,769	$17,657	$42,426	$8,474,579

第5年供款共

$509,109

第5年利息

$300,585

第5年共還本金

$208,524

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$24,718	$17,708	$42,426	$8,456,871
62	$24,666	$17,760	$42,426	$8,439,111
63	$24,614	$17,812	$42,426	$8,421,300
64	$24,562	$17,864	$42,426	$8,403,436
65	$24,510	$17,916	$42,426	$8,385,520
66	$24,458	$17,968	$42,426	$8,367,552
67	$24,405	$18,020	$42,426	$8,349,532
68	$24,353	$18,073	$42,426	$8,331,459
69	$24,300	$18,126	$42,426	$8,313,333
70	$24,247	$18,179	$42,426	$8,295,155
71	$24,194	$18,232	$42,426	$8,276,923
72	$24,141	$18,285	$42,426	$8,258,639

第6年供款共

$509,109

第6年利息

$293,168

第6年共還本金

$215,941

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$24,088	$18,338	$42,426	$8,240,301
74	$24,034	$18,392	$42,426	$8,221,909
75	$23,981	$18,445	$42,426	$8,203,464
76	$23,927	$18,499	$42,426	$8,184,965
77	$23,873	$18,553	$42,426	$8,166,412
78	$23,819	$18,607	$42,426	$8,147,805
79	$23,764	$18,661	$42,426	$8,129,144
80	$23,710	$18,716	$42,426	$8,110,428
81	$23,655	$18,770	$42,426	$8,091,658
82	$23,601	$18,825	$42,426	$8,072,832
83	$23,546	$18,880	$42,426	$8,053,952
84	$23,491	$18,935	$42,426	$8,035,017

第7年供款共

$509,109

第7年利息

$285,488

第7年共還本金

$223,621

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$23,435	$18,990	$42,426	$8,016,027
86	$23,380	$19,046	$42,426	$7,996,982
87	$23,325	$19,101	$42,426	$7,977,880
88	$23,269	$19,157	$42,426	$7,958,723
89	$23,213	$19,213	$42,426	$7,939,511
90	$23,157	$19,269	$42,426	$7,920,242
91	$23,101	$19,325	$42,426	$7,900,917
92	$23,044	$19,381	$42,426	$7,881,535
93	$22,988	$19,438	$42,426	$7,862,097
94	$22,931	$19,495	$42,426	$7,842,603
95	$22,874	$19,551	$42,426	$7,823,051
96	$22,817	$19,609	$42,426	$7,803,443

第8年供款共

$509,109

第8年利息

$277,534

第8年共還本金

$231,575

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$22,760	$19,666	$42,426	$7,783,777
98	$22,703	$19,723	$42,426	$7,764,054
99	$22,645	$19,781	$42,426	$7,744,273
100	$22,587	$19,838	$42,426	$7,724,435
101	$22,530	$19,896	$42,426	$7,704,539
102	$22,472	$19,954	$42,426	$7,684,585
103	$22,413	$20,012	$42,426	$7,664,572
104	$22,355	$20,071	$42,426	$7,644,502
105	$22,296	$20,129	$42,426	$7,624,372
106	$22,238	$20,188	$42,426	$7,604,184
107	$22,179	$20,247	$42,426	$7,583,938
108	$22,120	$20,306	$42,426	$7,563,632

第9年供款共

$509,109

第9年利息

$269,298

第9年共還本金

$239,811

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$22,061	$20,365	$42,426	$7,543,266
110	$22,001	$20,425	$42,426	$7,522,842
111	$21,942	$20,484	$42,426	$7,502,358
112	$21,882	$20,544	$42,426	$7,481,814
113	$21,822	$20,604	$42,426	$7,461,210
114	$21,762	$20,664	$42,426	$7,440,546
115	$21,702	$20,724	$42,426	$7,419,822
116	$21,641	$20,785	$42,426	$7,399,038
117	$21,581	$20,845	$42,426	$7,378,192
118	$21,520	$20,906	$42,426	$7,357,286
119	$21,459	$20,967	$42,426	$7,336,319
120	$21,398	$21,028	$42,426	$7,315,291

第10年供款共

$509,109

第10年利息

$260,768

第10年共還本金

$248,340

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$21,336	$21,089	$42,426	$7,294,202
122	$21,275	$21,151	$42,426	$7,273,051
123	$21,213	$21,213	$42,426	$7,251,838
124	$21,151	$21,275	$42,426	$7,230,563
125	$21,089	$21,337	$42,426	$7,209,227
126	$21,027	$21,399	$42,426	$7,187,828
127	$20,964	$21,461	$42,426	$7,166,367
128	$20,902	$21,524	$42,426	$7,144,843
129	$20,839	$21,587	$42,426	$7,123,256
130	$20,776	$21,650	$42,426	$7,101,607
131	$20,713	$21,713	$42,426	$7,079,894
132	$20,650	$21,776	$42,426	$7,058,118

第11年供款共

$509,109

第11年利息

$251,936

第11年共還本金

$257,173

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$20,586	$21,840	$42,426	$7,036,278
134	$20,522	$21,903	$42,426	$7,014,375
135	$20,459	$21,967	$42,426	$6,992,408
136	$20,395	$22,031	$42,426	$6,970,377
137	$20,330	$22,095	$42,426	$6,948,281
138	$20,266	$22,160	$42,426	$6,926,121
139	$20,201	$22,225	$42,426	$6,903,897
140	$20,136	$22,289	$42,426	$6,881,607
141	$20,071	$22,354	$42,426	$6,859,253
142	$20,006	$22,420	$42,426	$6,836,834
143	$19,941	$22,485	$42,426	$6,814,349
144	$19,875	$22,551	$42,426	$6,791,798

第12年供款共

$509,109

第12年利息

$242,789

第12年共還本金

$266,320

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$19,809	$22,616	$42,426	$6,769,182
146	$19,743	$22,682	$42,426	$6,746,499
147	$19,677	$22,748	$42,426	$6,723,751
148	$19,611	$22,815	$42,426	$6,700,936
149	$19,544	$22,881	$42,426	$6,678,055
150	$19,478	$22,948	$42,426	$6,655,107
151	$19,411	$23,015	$42,426	$6,632,092
152	$19,344	$23,082	$42,426	$6,609,010
153	$19,276	$23,149	$42,426	$6,585,860
154	$19,209	$23,217	$42,426	$6,562,643
155	$19,141	$23,285	$42,426	$6,539,358
156	$19,073	$23,353	$42,426	$6,516,006

第13年供款共

$509,109

第13年利息

$233,317

第13年共還本金

$275,792

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$19,005	$23,421	$42,426	$6,492,585
158	$18,937	$23,489	$42,426	$6,469,096
159	$18,868	$23,558	$42,426	$6,445,538
160	$18,799	$23,626	$42,426	$6,421,912
161	$18,731	$23,695	$42,426	$6,398,217
162	$18,661	$23,764	$42,426	$6,374,453
163	$18,592	$23,834	$42,426	$6,350,619
164	$18,523	$23,903	$42,426	$6,326,716
165	$18,453	$23,973	$42,426	$6,302,743
166	$18,383	$24,043	$42,426	$6,278,700
167	$18,313	$24,113	$42,426	$6,254,588
168	$18,243	$24,183	$42,426	$6,230,404

第14年供款共

$509,109

第14年利息

$223,508

第14年共還本金

$285,601

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,172	$24,254	$42,426	$6,206,151
170	$18,101	$24,324	$42,426	$6,181,826
171	$18,030	$24,395	$42,426	$6,157,431
172	$17,959	$24,467	$42,426	$6,132,964
173	$17,888	$24,538	$42,426	$6,108,426
174	$17,816	$24,609	$42,426	$6,083,817
175	$17,744	$24,681	$42,426	$6,059,136
176	$17,672	$24,753	$42,426	$6,034,382
177	$17,600	$24,825	$42,426	$6,009,557
178	$17,528	$24,898	$42,426	$5,984,659
179	$17,455	$24,970	$42,426	$5,959,688
180	$17,382	$25,043	$42,426	$5,934,645

第15年供款共

$509,109

第15年利息

$213,350

第15年共還本金

$295,759

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,309	$25,116	$42,426	$5,909,529
182	$17,236	$25,190	$42,426	$5,884,339
183	$17,163	$25,263	$42,426	$5,859,076
184	$17,089	$25,337	$42,426	$5,833,739
185	$17,015	$25,411	$42,426	$5,808,329
186	$16,941	$25,485	$42,426	$5,782,844
187	$16,867	$25,559	$42,426	$5,757,285
188	$16,792	$25,634	$42,426	$5,731,651
189	$16,717	$25,708	$42,426	$5,705,943
190	$16,642	$25,783	$42,426	$5,680,159
191	$16,567	$25,859	$42,426	$5,654,301
192	$16,492	$25,934	$42,426	$5,628,367

第16年供款共

$509,109

第16年利息

$202,830

第16年共還本金

$306,279

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$16,416	$26,010	$42,426	$5,602,357
194	$16,340	$26,086	$42,426	$5,576,271
195	$16,264	$26,162	$42,426	$5,550,110
196	$16,188	$26,238	$42,426	$5,523,872
197	$16,111	$26,314	$42,426	$5,497,557
198	$16,035	$26,391	$42,426	$5,471,166
199	$15,958	$26,468	$42,426	$5,444,698
200	$15,880	$26,545	$42,426	$5,418,153
201	$15,803	$26,623	$42,426	$5,391,530
202	$15,725	$26,700	$42,426	$5,364,829
203	$15,647	$26,778	$42,426	$5,338,051
204	$15,569	$26,856	$42,426	$5,311,195

第17年供款共

$509,109

第17年利息

$191,937

第17年共還本金

$317,172

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,491	$26,935	$42,426	$5,284,260
206	$15,412	$27,013	$42,426	$5,257,247
207	$15,334	$27,092	$42,426	$5,230,154
208	$15,255	$27,171	$42,426	$5,202,983
209	$15,175	$27,250	$42,426	$5,175,733
210	$15,096	$27,330	$42,426	$5,148,403
211	$15,016	$27,410	$42,426	$5,120,994
212	$14,936	$27,490	$42,426	$5,093,504
213	$14,856	$27,570	$42,426	$5,065,934
214	$14,776	$27,650	$42,426	$5,038,284
215	$14,695	$27,731	$42,426	$5,010,554
216	$14,614	$27,812	$42,426	$4,982,742

第18年供款共

$509,109

第18年利息

$180,656

第18年共還本金

$328,453

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,533	$27,893	$42,426	$4,954,849
218	$14,452	$27,974	$42,426	$4,926,875
219	$14,370	$28,056	$42,426	$4,898,819
220	$14,288	$28,138	$42,426	$4,870,682
221	$14,206	$28,220	$42,426	$4,842,462
222	$14,124	$28,302	$42,426	$4,814,160
223	$14,041	$28,384	$42,426	$4,785,776
224	$13,959	$28,467	$42,426	$4,757,309
225	$13,875	$28,550	$42,426	$4,728,758
226	$13,792	$28,634	$42,426	$4,700,125
227	$13,709	$28,717	$42,426	$4,671,408
228	$13,625	$28,801	$42,426	$4,642,607

第19年供款共

$509,109

第19年利息

$168,974

第19年共還本金

$340,135

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,541	$28,885	$42,426	$4,613,722
230	$13,457	$28,969	$42,426	$4,584,753
231	$13,372	$29,054	$42,426	$4,555,700
232	$13,287	$29,138	$42,426	$4,526,561
233	$13,202	$29,223	$42,426	$4,497,338
234	$13,117	$29,309	$42,426	$4,468,030
235	$13,032	$29,394	$42,426	$4,438,636
236	$12,946	$29,480	$42,426	$4,409,156
237	$12,860	$29,566	$42,426	$4,379,590
238	$12,774	$29,652	$42,426	$4,349,938
239	$12,687	$29,738	$42,426	$4,320,200
240	$12,601	$29,825	$42,426	$4,290,375

第20年供款共

$509,109

第20年利息

$156,877

第20年共還本金

$352,232

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,514	$29,912	$42,426	$4,260,463
242	$12,426	$29,999	$42,426	$4,230,463
243	$12,339	$30,087	$42,426	$4,200,376
244	$12,251	$30,175	$42,426	$4,170,202
245	$12,163	$30,263	$42,426	$4,139,939
246	$12,075	$30,351	$42,426	$4,109,588
247	$11,986	$30,439	$42,426	$4,079,149
248	$11,898	$30,528	$42,426	$4,048,620
249	$11,808	$30,617	$42,426	$4,018,003
250	$11,719	$30,707	$42,426	$3,987,297
251	$11,630	$30,796	$42,426	$3,956,500
252	$11,540	$30,886	$42,426	$3,925,614

第21年供款共

$509,109

第21年利息

$144,349

第21年共還本金

$364,760

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,450	$30,976	$42,426	$3,894,638
254	$11,359	$31,066	$42,426	$3,863,572
255	$11,269	$31,157	$42,426	$3,832,415
256	$11,178	$31,248	$42,426	$3,801,167
257	$11,087	$31,339	$42,426	$3,769,828
258	$10,995	$31,430	$42,426	$3,738,398
259	$10,904	$31,522	$42,426	$3,706,876
260	$10,812	$31,614	$42,426	$3,675,262
261	$10,720	$31,706	$42,426	$3,643,555
262	$10,627	$31,799	$42,426	$3,611,757
263	$10,534	$31,891	$42,426	$3,579,865
264	$10,441	$31,984	$42,426	$3,547,881

第22年供款共

$509,109

第22年利息

$131,375

第22年共還本金

$377,734

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,348	$32,078	$42,426	$3,515,803
266	$10,254	$32,171	$42,426	$3,483,632
267	$10,161	$32,265	$42,426	$3,451,367
268	$10,066	$32,359	$42,426	$3,419,007
269	$9,972	$32,454	$42,426	$3,386,554
270	$9,877	$32,548	$42,426	$3,354,005
271	$9,783	$32,643	$42,426	$3,321,362
272	$9,687	$32,738	$42,426	$3,288,624
273	$9,592	$32,834	$42,426	$3,255,790
274	$9,496	$32,930	$42,426	$3,222,860
275	$9,400	$33,026	$42,426	$3,189,834
276	$9,304	$33,122	$42,426	$3,156,712

第23年供款共

$509,109

第23年利息

$117,940

第23年共還本金

$391,168

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,207	$33,219	$42,426	$3,123,494
278	$9,110	$33,316	$42,426	$3,090,178
279	$9,013	$33,413	$42,426	$3,056,765
280	$8,916	$33,510	$42,426	$3,023,255
281	$8,818	$33,608	$42,426	$2,989,647
282	$8,720	$33,706	$42,426	$2,955,941
283	$8,621	$33,804	$42,426	$2,922,137
284	$8,523	$33,903	$42,426	$2,888,234
285	$8,424	$34,002	$42,426	$2,854,233
286	$8,325	$34,101	$42,426	$2,820,132
287	$8,225	$34,200	$42,426	$2,785,931
288	$8,126	$34,300	$42,426	$2,751,631

第24年供款共

$509,109

第24年利息

$104,028

第24年共還本金

$405,081

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,026	$34,400	$42,426	$2,717,231
290	$7,925	$34,500	$42,426	$2,682,731
291	$7,825	$34,601	$42,426	$2,648,129
292	$7,724	$34,702	$42,426	$2,613,427
293	$7,622	$34,803	$42,426	$2,578,624
294	$7,521	$34,905	$42,426	$2,543,719
295	$7,419	$35,007	$42,426	$2,508,713
296	$7,317	$35,109	$42,426	$2,473,604
297	$7,215	$35,211	$42,426	$2,438,393
298	$7,112	$35,314	$42,426	$2,403,079
299	$7,009	$35,417	$42,426	$2,367,663
300	$6,906	$35,520	$42,426	$2,332,143

第25年供款共

$509,109

第25年利息

$89,620

第25年共還本金

$419,489

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,802	$35,624	$42,426	$2,296,519
302	$6,698	$35,728	$42,426	$2,260,791
303	$6,594	$35,832	$42,426	$2,224,960
304	$6,489	$35,936	$42,426	$2,189,023
305	$6,385	$36,041	$42,426	$2,152,982
306	$6,280	$36,146	$42,426	$2,116,836
307	$6,174	$36,252	$42,426	$2,080,584
308	$6,068	$36,357	$42,426	$2,044,227
309	$5,962	$36,463	$42,426	$2,007,764
310	$5,856	$36,570	$42,426	$1,971,194
311	$5,749	$36,676	$42,426	$1,934,517
312	$5,642	$36,783	$42,426	$1,897,734

第26年供款共

$509,109

第26年利息

$74,700

第26年共還本金

$434,409

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,535	$36,891	$42,426	$1,860,843
314	$5,427	$36,998	$42,426	$1,823,845
315	$5,320	$37,106	$42,426	$1,786,739
316	$5,211	$37,214	$42,426	$1,749,524
317	$5,103	$37,323	$42,426	$1,712,201
318	$4,994	$37,432	$42,426	$1,674,770
319	$4,885	$37,541	$42,426	$1,637,229
320	$4,775	$37,650	$42,426	$1,599,578
321	$4,665	$37,760	$42,426	$1,561,818
322	$4,555	$37,870	$42,426	$1,523,947
323	$4,445	$37,981	$42,426	$1,485,966
324	$4,334	$38,092	$42,426	$1,447,875

第27年供款共

$509,109

第27年利息

$59,250

第27年共還本金

$449,859

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,223	$38,203	$42,426	$1,409,672
326	$4,112	$38,314	$42,426	$1,371,358
327	$4,000	$38,426	$42,426	$1,332,932
328	$3,888	$38,538	$42,426	$1,294,394
329	$3,775	$38,650	$42,426	$1,255,743
330	$3,663	$38,763	$42,426	$1,216,980
331	$3,550	$38,876	$42,426	$1,178,104
332	$3,436	$38,990	$42,426	$1,139,114
333	$3,322	$39,103	$42,426	$1,100,011
334	$3,208	$39,217	$42,426	$1,060,794
335	$3,094	$39,332	$42,426	$1,021,462
336	$2,979	$39,446	$42,426	$982,015

第28年供款共

$509,109

第28年利息

$43,250

第28年共還本金

$465,859

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,864	$39,562	$42,426	$942,454
338	$2,749	$39,677	$42,426	$902,777
339	$2,633	$39,793	$42,426	$862,984
340	$2,517	$39,909	$42,426	$823,076
341	$2,401	$40,025	$42,426	$783,051
342	$2,284	$40,142	$42,426	$742,909
343	$2,167	$40,259	$42,426	$702,650
344	$2,049	$40,376	$42,426	$662,273
345	$1,932	$40,494	$42,426	$621,779
346	$1,814	$40,612	$42,426	$581,167
347	$1,695	$40,731	$42,426	$540,436
348	$1,576	$40,849	$42,426	$499,587

第29年供款共

$509,109

第29年利息

$26,680

第29年共還本金

$482,428

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,457	$40,969	$42,426	$458,618
350	$1,338	$41,088	$42,426	$417,530
351	$1,218	$41,208	$42,426	$376,322
352	$1,098	$41,328	$42,426	$334,994
353	$977	$41,449	$42,426	$293,546
354	$856	$41,570	$42,426	$251,976
355	$735	$41,691	$42,426	$210,285
356	$613	$41,812	$42,426	$168,473
357	$491	$41,934	$42,426	$126,538
358	$369	$42,057	$42,426	$84,482
359	$246	$42,179	$42,426	$42,302
360	$123	$42,302	$42,426	$0

第30年供款共

$509,109

第30年利息

$9,522

第30年共還本金

$499,587

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$14,155,268

免責聲明

筍盤推介

按揭保險費
info