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$15,774,703

每月供款
$52,902

首期

$-3,600,000

總貸款額

$11,600,000

總利息

$7,444,703

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,270,000

按月供比率計算

$105,804

置業成本總預算

HK$-3,270,000

首期

$-3,600,000
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

$105,804

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

馬鞍山新港城 N座

thumb_up

馬鞍山 ##市中心## 3房

實

503 呎

@13,917

建

671 呎

@10,432

local_fire_department 至HIT

售$700 萬

實

503 呎

@13,917

建

671 呎

@10,432

售$700 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第05座

thumb_up

聽濤雅苑3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@12,308

建

807 呎

@9,913

local_fire_department 至HIT

售$800 萬

實

650 呎

@12,308

建

807 呎

@9,913

售$800 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山海典灣第06座

thumb_up

高層靚裝罕有兩房積

實

492 呎

@14,431

建

655 呎

@10,840

real_estate_agent 罕有放盤 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$710 萬

實

492 呎

@14,431

建

655 呎

@10,840

售$710 萬

real_estate_agent 罕有放盤 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

沙田田園閣

thumb_up

新淨廚廁舒適　優質向東闊落三房套🏠🏠　

實

633 呎

@11,848

建

846 呎

@8,865

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

633 呎

@11,848

建

846 呎

@8,865

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

大埔嵐山第01期第08座

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,811

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$830 萬

實

942 呎

@8,811

售$830 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

西貢逸瓏海滙

thumb_up

西貢逸瓏海滙

實

704 呎

@12,074

local_offer 低水筍價

售$850 萬

實

704 呎

@12,074

售$850 萬

local_offer 低水筍價

VR實景

沙田沙田第一城

thumb_up

實用新裝3房套

實

688 呎

@12,355

建

870 呎

@9,770

local_fire_department 至HIT

售$850 萬

實

688 呎

@12,355

建

870 呎

@9,770

售$850 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣

thumb_up

市場罕有@頭牌，海景大兩房

實

538 呎

@13,011

建

736 呎

@9,511

hotel_class 樓王

售$700 萬

實

538 呎

@13,011

建

736 呎

@9,511

售$700 萬

hotel_class 樓王

馬鞍山嵐岸第05座

thumb_up

馬鞍山嵐岸高層東南大兩房

實

523 呎

@14,340

建

699 呎

@10,730

local_fire_department 至HIT

售$750 萬

實

523 呎

@14,340

建

699 呎

@10,730

售$750 萬

local_fire_department 至HIT

沙田翠景花園

thumb_up

^三房套有裝^ 蝕讓放賣, 預約參觀!

實

662 呎

@11,480

建

850 呎

@8,941

local_fire_department 至HIT price_change 蝕讓盤

售$760 萬

實

662 呎

@11,480

建

850 呎

@8,941

售$760 萬

local_fire_department 至HIT price_change 蝕讓盤

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

@9,906

建

1,018 呎

@8,301

local_fire_department 至HIT

售$845 萬

實

853 呎

@9,906

建

1,018 呎

@8,301

售$845 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭套3房 700萬樓下

實

696 呎

@10,057

建

897 呎

@7,804

local_fire_department 至HIT

售$700 萬

實

696 呎

@10,057

建

897 呎

@7,804

售$700 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$69,425	$53,348	$43,717	$37,310
1.500	$72,006	$55,975	$46,393	$40,034
2.000	$74,647	$58,682	$49,167	$42,876
2.500	$77,348	$61,469	$52,040	$45,834
3.000	$80,107	$64,333	$55,009	$48,906
3.500	$82,926	$67,275	$58,072	$52,089
3.625	$83,640	$68,023	$58,853	$52,902
4.000	$85,804	$70,294	$61,229	$55,380
4.500	$88,739	$73,387	$64,477	$58,775
5.000	$91,732	$76,555	$67,812	$62,271
5.500	$94,782	$79,795	$71,234	$65,864
6.000	$97,887	$83,106	$74,739	$69,548

每月供款$52,902

年期

30年

貸款金額

$11,600,000

總利息

$7,444,703

總貸款連利息

$19,044,703

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$35,042	$17,860	$52,902	$11,582,140
2	$34,988	$17,914	$52,902	$11,564,225
3	$34,934	$17,968	$52,902	$11,546,257
4	$34,879	$18,023	$52,902	$11,528,234
5	$34,825	$18,077	$52,902	$11,510,157
6	$34,770	$18,132	$52,902	$11,492,026
7	$34,715	$18,186	$52,902	$11,473,839
8	$34,661	$18,241	$52,902	$11,455,598
9	$34,605	$18,296	$52,902	$11,437,301
10	$34,550	$18,352	$52,902	$11,418,950
11	$34,495	$18,407	$52,902	$11,400,542
12	$34,439	$18,463	$52,902	$11,382,080

第1年供款共

$634,823

第1年利息

$416,903

第1年共還本金

$217,920

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$34,383	$18,519	$52,902	$11,363,561
14	$34,327	$18,575	$52,902	$11,344,986
15	$34,271	$18,631	$52,902	$11,326,356
16	$34,215	$18,687	$52,902	$11,307,669
17	$34,159	$18,743	$52,902	$11,288,926
18	$34,102	$18,800	$52,902	$11,270,126
19	$34,045	$18,857	$52,902	$11,251,269
20	$33,988	$18,914	$52,902	$11,232,355
21	$33,931	$18,971	$52,902	$11,213,384
22	$33,874	$19,028	$52,902	$11,194,356
23	$33,816	$19,086	$52,902	$11,175,270
24	$33,759	$19,143	$52,902	$11,156,127

第2年供款共

$634,823

第2年利息

$408,871

第2年共還本金

$225,953

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$33,701	$19,201	$52,902	$11,136,926
26	$33,643	$19,259	$52,902	$11,117,667
27	$33,585	$19,317	$52,902	$11,098,349
28	$33,526	$19,376	$52,902	$11,078,974
29	$33,468	$19,434	$52,902	$11,059,539
30	$33,409	$19,493	$52,902	$11,040,047
31	$33,350	$19,552	$52,902	$11,020,495
32	$33,291	$19,611	$52,902	$11,000,884
33	$33,232	$19,670	$52,902	$10,981,214
34	$33,172	$19,730	$52,902	$10,961,484
35	$33,113	$19,789	$52,902	$10,941,695
36	$33,053	$19,849	$52,902	$10,921,846

第3年供款共

$634,823

第3年利息

$400,543

第3年共還本金

$234,281

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$32,993	$19,909	$52,902	$10,901,937
38	$32,933	$19,969	$52,902	$10,881,968
39	$32,873	$20,029	$52,902	$10,861,939
40	$32,812	$20,090	$52,902	$10,841,849
41	$32,751	$20,151	$52,902	$10,821,699
42	$32,691	$20,211	$52,902	$10,801,487
43	$32,629	$20,272	$52,902	$10,781,215
44	$32,568	$20,334	$52,902	$10,760,881
45	$32,507	$20,395	$52,902	$10,740,486
46	$32,445	$20,457	$52,902	$10,720,029
47	$32,383	$20,519	$52,902	$10,699,511
48	$32,321	$20,581	$52,902	$10,678,930

第4年供款共

$634,823

第4年利息

$391,907

第4年共還本金

$242,916

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$32,259	$20,643	$52,902	$10,658,287
50	$32,197	$20,705	$52,902	$10,637,582
51	$32,134	$20,768	$52,902	$10,616,815
52	$32,072	$20,830	$52,902	$10,595,984
53	$32,009	$20,893	$52,902	$10,575,091
54	$31,946	$20,956	$52,902	$10,554,135
55	$31,882	$21,020	$52,902	$10,533,115
56	$31,819	$21,083	$52,902	$10,512,032
57	$31,755	$21,147	$52,902	$10,490,885
58	$31,691	$21,211	$52,902	$10,469,674
59	$31,627	$21,275	$52,902	$10,448,400
60	$31,563	$21,339	$52,902	$10,427,061

第5年供款共

$634,823

第5年利息

$382,954

第5年共還本金

$251,870

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$31,498	$21,404	$52,902	$10,405,657
62	$31,434	$21,468	$52,902	$10,384,189
63	$31,369	$21,533	$52,902	$10,362,656
64	$31,304	$21,598	$52,902	$10,341,058
65	$31,239	$21,663	$52,902	$10,319,394
66	$31,173	$21,729	$52,902	$10,297,666
67	$31,108	$21,794	$52,902	$10,275,871
68	$31,042	$21,860	$52,902	$10,254,011
69	$30,976	$21,926	$52,902	$10,232,085
70	$30,909	$21,993	$52,902	$10,210,092
71	$30,843	$22,059	$52,902	$10,188,033
72	$30,776	$22,126	$52,902	$10,165,907

第6年供款共

$634,823

第6年利息

$373,670

第6年共還本金

$261,153

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$30,710	$22,192	$52,902	$10,143,715
74	$30,642	$22,259	$52,902	$10,121,456
75	$30,575	$22,327	$52,902	$10,099,129
76	$30,508	$22,394	$52,902	$10,076,735
77	$30,440	$22,462	$52,902	$10,054,273
78	$30,372	$22,530	$52,902	$10,031,743
79	$30,304	$22,598	$52,902	$10,009,145
80	$30,236	$22,666	$52,902	$9,986,479
81	$30,167	$22,734	$52,902	$9,963,745
82	$30,099	$22,803	$52,902	$9,940,942
83	$30,030	$22,872	$52,902	$9,918,070
84	$29,961	$22,941	$52,902	$9,895,129

第7年供款共

$634,823

第7年利息

$364,045

第7年共還本金

$270,779

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$29,892	$23,010	$52,902	$9,872,118
86	$29,822	$23,080	$52,902	$9,849,038
87	$29,752	$23,150	$52,902	$9,825,889
88	$29,682	$23,220	$52,902	$9,802,669
89	$29,612	$23,290	$52,902	$9,779,379
90	$29,542	$23,360	$52,902	$9,756,019
91	$29,471	$23,431	$52,902	$9,732,589
92	$29,401	$23,501	$52,902	$9,709,087
93	$29,330	$23,572	$52,902	$9,685,515
94	$29,258	$23,644	$52,902	$9,661,871
95	$29,187	$23,715	$52,902	$9,638,156
96	$29,115	$23,787	$52,902	$9,614,370

第8年供款共

$634,823

第8年利息

$354,064

第8年共還本金

$280,759

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$29,043	$23,859	$52,902	$9,590,511
98	$28,971	$23,931	$52,902	$9,566,580
99	$28,899	$24,003	$52,902	$9,542,577
100	$28,827	$24,075	$52,902	$9,518,502
101	$28,754	$24,148	$52,902	$9,494,354
102	$28,681	$24,221	$52,902	$9,470,133
103	$28,608	$24,294	$52,902	$9,445,839
104	$28,534	$24,368	$52,902	$9,421,471
105	$28,461	$24,441	$52,902	$9,397,030
106	$28,387	$24,515	$52,902	$9,372,515
107	$28,313	$24,589	$52,902	$9,347,925
108	$28,239	$24,663	$52,902	$9,323,262

第9年供款共

$634,823

第9年利息

$343,716

第9年共還本金

$291,108

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$28,164	$24,738	$52,902	$9,298,524
110	$28,089	$24,813	$52,902	$9,273,711
111	$28,014	$24,888	$52,902	$9,248,824
112	$27,939	$24,963	$52,902	$9,223,861
113	$27,864	$25,038	$52,902	$9,198,823
114	$27,788	$25,114	$52,902	$9,173,709
115	$27,712	$25,190	$52,902	$9,148,519
116	$27,636	$25,266	$52,902	$9,123,253
117	$27,560	$25,342	$52,902	$9,097,911
118	$27,483	$25,419	$52,902	$9,072,493
119	$27,406	$25,495	$52,902	$9,046,997
120	$27,329	$25,572	$52,902	$9,021,425

第10年供款共

$634,823

第10年利息

$332,986

第10年共還本金

$301,837

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$27,252	$25,650	$52,902	$8,995,775
122	$27,175	$25,727	$52,902	$8,970,048
123	$27,097	$25,805	$52,902	$8,944,243
124	$27,019	$25,883	$52,902	$8,918,360
125	$26,941	$25,961	$52,902	$8,892,399
126	$26,862	$26,039	$52,902	$8,866,359
127	$26,784	$26,118	$52,902	$8,840,241
128	$26,705	$26,197	$52,902	$8,814,044
129	$26,626	$26,276	$52,902	$8,787,768
130	$26,546	$26,356	$52,902	$8,761,412
131	$26,467	$26,435	$52,902	$8,734,977
132	$26,387	$26,515	$52,902	$8,708,462

第11年供款共

$634,823

第11年利息

$321,861

第11年共還本金

$312,963

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$26,307	$26,595	$52,902	$8,681,867
134	$26,226	$26,675	$52,902	$8,655,192
135	$26,146	$26,756	$52,902	$8,628,435
136	$26,065	$26,837	$52,902	$8,601,599
137	$25,984	$26,918	$52,902	$8,574,681
138	$25,903	$26,999	$52,902	$8,547,681
139	$25,821	$27,081	$52,902	$8,520,601
140	$25,739	$27,163	$52,902	$8,493,438
141	$25,657	$27,245	$52,902	$8,466,193
142	$25,575	$27,327	$52,902	$8,438,866
143	$25,492	$27,410	$52,902	$8,411,457
144	$25,410	$27,492	$52,902	$8,383,964

第12年供款共

$634,823

第12年利息

$310,326

第12年共還本金

$324,498

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$25,327	$27,575	$52,902	$8,356,389
146	$25,243	$27,659	$52,902	$8,328,730
147	$25,160	$27,742	$52,902	$8,300,988
148	$25,076	$27,826	$52,902	$8,273,162
149	$24,992	$27,910	$52,902	$8,245,252
150	$24,908	$27,994	$52,902	$8,217,257
151	$24,823	$28,079	$52,902	$8,189,178
152	$24,738	$28,164	$52,902	$8,161,015
153	$24,653	$28,249	$52,902	$8,132,766
154	$24,568	$28,334	$52,902	$8,104,432
155	$24,482	$28,420	$52,902	$8,076,012
156	$24,396	$28,506	$52,902	$8,047,506

第13年供款共

$634,823

第13年利息

$298,365

第13年共還本金

$336,458

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$24,310	$28,592	$52,902	$8,018,914
158	$24,224	$28,678	$52,902	$7,990,236
159	$24,137	$28,765	$52,902	$7,961,471
160	$24,050	$28,852	$52,902	$7,932,620
161	$23,963	$28,939	$52,902	$7,903,681
162	$23,876	$29,026	$52,902	$7,874,655
163	$23,788	$29,114	$52,902	$7,845,541
164	$23,700	$29,202	$52,902	$7,816,339
165	$23,612	$29,290	$52,902	$7,787,049
166	$23,523	$29,379	$52,902	$7,757,670
167	$23,435	$29,467	$52,902	$7,728,203
168	$23,346	$29,556	$52,902	$7,698,646

第14年供款共

$634,823

第14年利息

$285,964

第14年共還本金

$348,860

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$23,256	$29,646	$52,902	$7,669,001
170	$23,167	$29,735	$52,902	$7,639,266
171	$23,077	$29,825	$52,902	$7,609,441
172	$22,987	$29,915	$52,902	$7,579,526
173	$22,896	$30,005	$52,902	$7,549,520
174	$22,806	$30,096	$52,902	$7,519,424
175	$22,715	$30,187	$52,902	$7,489,237
176	$22,624	$30,278	$52,902	$7,458,959
177	$22,532	$30,370	$52,902	$7,428,589
178	$22,441	$30,461	$52,902	$7,398,128
179	$22,349	$30,553	$52,902	$7,367,574
180	$22,256	$30,646	$52,902	$7,336,928

第15年供款共

$634,823

第15年利息

$273,105

第15年共還本金

$361,718

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$22,164	$30,738	$52,902	$7,306,190
182	$22,071	$30,831	$52,902	$7,275,359
183	$21,978	$30,924	$52,902	$7,244,435
184	$21,884	$31,018	$52,902	$7,213,417
185	$21,791	$31,111	$52,902	$7,182,306
186	$21,697	$31,205	$52,902	$7,151,100
187	$21,602	$31,300	$52,902	$7,119,800
188	$21,508	$31,394	$52,902	$7,088,406
189	$21,413	$31,489	$52,902	$7,056,917
190	$21,318	$31,584	$52,902	$7,025,333
191	$21,222	$31,680	$52,902	$6,993,653
192	$21,127	$31,775	$52,902	$6,961,878

第16年供款共

$634,823

第16年利息

$259,773

第16年共還本金

$375,050

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$21,031	$31,871	$52,902	$6,930,007
194	$20,934	$31,968	$52,902	$6,898,039
195	$20,838	$32,064	$52,902	$6,865,975
196	$20,741	$32,161	$52,902	$6,833,814
197	$20,644	$32,258	$52,902	$6,801,556
198	$20,546	$32,356	$52,902	$6,769,200
199	$20,449	$32,453	$52,902	$6,736,747
200	$20,351	$32,551	$52,902	$6,704,196
201	$20,252	$32,650	$52,902	$6,671,546
202	$20,154	$32,748	$52,902	$6,638,798
203	$20,055	$32,847	$52,902	$6,605,950
204	$19,955	$32,946	$52,902	$6,573,004

第17年供款共

$634,823

第17年利息

$245,949

第17年共還本金

$388,874

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,856	$33,046	$52,902	$6,539,958
206	$19,756	$33,146	$52,902	$6,506,812
207	$19,656	$33,246	$52,902	$6,473,566
208	$19,556	$33,346	$52,902	$6,440,220
209	$19,455	$33,447	$52,902	$6,406,773
210	$19,354	$33,548	$52,902	$6,373,225
211	$19,252	$33,650	$52,902	$6,339,575
212	$19,151	$33,751	$52,902	$6,305,824
213	$19,049	$33,853	$52,902	$6,271,971
214	$18,947	$33,955	$52,902	$6,238,015
215	$18,844	$34,058	$52,902	$6,203,957
216	$18,741	$34,161	$52,902	$6,169,797

第18年供款共

$634,823

第18年利息

$231,616

第18年共還本金

$403,207

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$18,638	$34,264	$52,902	$6,135,533
218	$18,534	$34,368	$52,902	$6,101,165
219	$18,431	$34,471	$52,902	$6,066,694
220	$18,326	$34,575	$52,902	$6,032,118
221	$18,222	$34,680	$52,902	$5,997,438
222	$18,117	$34,785	$52,902	$5,962,654
223	$18,012	$34,890	$52,902	$5,927,764
224	$17,907	$34,995	$52,902	$5,892,769
225	$17,801	$35,101	$52,902	$5,857,668
226	$17,695	$35,207	$52,902	$5,822,461
227	$17,589	$35,313	$52,902	$5,787,148
228	$17,482	$35,420	$52,902	$5,751,728

第19年供款共

$634,823

第19年利息

$216,754

第19年共還本金

$418,069

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$17,375	$35,527	$52,902	$5,716,201
230	$17,268	$35,634	$52,902	$5,680,567
231	$17,160	$35,742	$52,902	$5,644,825
232	$17,052	$35,850	$52,902	$5,608,975
233	$16,944	$35,958	$52,902	$5,573,017
234	$16,835	$36,067	$52,902	$5,536,950
235	$16,726	$36,176	$52,902	$5,500,774
236	$16,617	$36,285	$52,902	$5,464,489
237	$16,507	$36,395	$52,902	$5,428,094
238	$16,397	$36,505	$52,902	$5,391,590
239	$16,287	$36,615	$52,902	$5,354,975
240	$16,176	$36,725	$52,902	$5,318,249

第20年供款共

$634,823

第20年利息

$201,345

第20年共還本金

$433,478

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,066	$36,836	$52,902	$5,281,413
242	$15,954	$36,948	$52,902	$5,244,465
243	$15,843	$37,059	$52,902	$5,207,406
244	$15,731	$37,171	$52,902	$5,170,235
245	$15,618	$37,284	$52,902	$5,132,951
246	$15,506	$37,396	$52,902	$5,095,555
247	$15,393	$37,509	$52,902	$5,058,046
248	$15,280	$37,622	$52,902	$5,020,424
249	$15,166	$37,736	$52,902	$4,982,687
250	$15,052	$37,850	$52,902	$4,944,837
251	$14,938	$37,964	$52,902	$4,906,873
252	$14,823	$38,079	$52,902	$4,868,794

第21年供款共

$634,823

第21年利息

$185,368

第21年共還本金

$449,456

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,708	$38,194	$52,902	$4,830,600
254	$14,592	$38,310	$52,902	$4,792,290
255	$14,477	$38,425	$52,902	$4,753,865
256	$14,361	$38,541	$52,902	$4,715,324
257	$14,244	$38,658	$52,902	$4,676,666
258	$14,127	$38,775	$52,902	$4,637,891
259	$14,010	$38,892	$52,902	$4,599,000
260	$13,893	$39,009	$52,902	$4,559,991
261	$13,775	$39,127	$52,902	$4,520,864
262	$13,657	$39,245	$52,902	$4,481,618
263	$13,538	$39,364	$52,902	$4,442,255
264	$13,419	$39,483	$52,902	$4,402,772

第22年供款共

$634,823

第22年利息

$168,802

第22年共還本金

$466,022

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,300	$39,602	$52,902	$4,363,170
266	$13,180	$39,722	$52,902	$4,323,449
267	$13,060	$39,842	$52,902	$4,283,607
268	$12,940	$39,962	$52,902	$4,243,645
269	$12,819	$40,083	$52,902	$4,203,563
270	$12,698	$40,204	$52,902	$4,163,359
271	$12,577	$40,325	$52,902	$4,123,034
272	$12,455	$40,447	$52,902	$4,082,587
273	$12,333	$40,569	$52,902	$4,042,018
274	$12,210	$40,692	$52,902	$4,001,326
275	$12,087	$40,815	$52,902	$3,960,511
276	$11,964	$40,938	$52,902	$3,919,573

第23年供款共

$634,823

第23年利息

$151,625

第23年共還本金

$483,199

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,840	$41,062	$52,902	$3,878,512
278	$11,716	$41,186	$52,902	$3,837,326
279	$11,592	$41,310	$52,902	$3,796,016
280	$11,467	$41,435	$52,902	$3,754,581
281	$11,342	$41,560	$52,902	$3,713,021
282	$11,216	$41,686	$52,902	$3,671,336
283	$11,090	$41,811	$52,902	$3,629,524
284	$10,964	$41,938	$52,902	$3,587,587
285	$10,838	$42,064	$52,902	$3,545,522
286	$10,710	$42,192	$52,902	$3,503,331
287	$10,583	$42,319	$52,902	$3,461,012
288	$10,455	$42,447	$52,902	$3,418,565

第24年供款共

$634,823

第24年利息

$133,815

第24年共還本金

$501,009

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,327	$42,575	$52,902	$3,375,990
290	$10,198	$42,704	$52,902	$3,333,286
291	$10,069	$42,833	$52,902	$3,290,454
292	$9,940	$42,962	$52,902	$3,247,492
293	$9,810	$43,092	$52,902	$3,204,400
294	$9,680	$43,222	$52,902	$3,161,178
295	$9,549	$43,353	$52,902	$3,117,825
296	$9,418	$43,484	$52,902	$3,074,342
297	$9,287	$43,615	$52,902	$3,030,727
298	$9,155	$43,747	$52,902	$2,986,980
299	$9,023	$43,879	$52,902	$2,943,101
300	$8,891	$44,011	$52,902	$2,899,090

第25年供款共

$634,823

第25年利息

$115,349

第25年共還本金

$519,475

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,758	$44,144	$52,902	$2,854,946
302	$8,624	$44,278	$52,902	$2,810,668
303	$8,491	$44,411	$52,902	$2,766,257
304	$8,356	$44,546	$52,902	$2,721,711
305	$8,222	$44,680	$52,902	$2,677,031
306	$8,087	$44,815	$52,902	$2,632,216
307	$7,951	$44,950	$52,902	$2,587,266
308	$7,816	$45,086	$52,902	$2,542,179
309	$7,679	$45,222	$52,902	$2,496,957
310	$7,543	$45,359	$52,902	$2,451,598
311	$7,406	$45,496	$52,902	$2,406,102
312	$7,268	$45,634	$52,902	$2,360,468

第26年供款共

$634,823

第26年利息

$96,202

第26年共還本金

$538,622

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,131	$45,771	$52,902	$2,314,697
314	$6,992	$45,910	$52,902	$2,268,787
315	$6,854	$46,048	$52,902	$2,222,739
316	$6,715	$46,187	$52,902	$2,176,551
317	$6,575	$46,327	$52,902	$2,130,224
318	$6,435	$46,467	$52,902	$2,083,758
319	$6,295	$46,607	$52,902	$2,037,150
320	$6,154	$46,748	$52,902	$1,990,402
321	$6,013	$46,889	$52,902	$1,943,513
322	$5,871	$47,031	$52,902	$1,896,482
323	$5,729	$47,173	$52,902	$1,849,309
324	$5,586	$47,315	$52,902	$1,801,994

第27年供款共

$634,823

第27年利息

$76,349

第27年共還本金

$558,475

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,444	$47,458	$52,902	$1,754,535
326	$5,300	$47,602	$52,902	$1,706,933
327	$5,156	$47,746	$52,902	$1,659,188
328	$5,012	$47,890	$52,902	$1,611,298
329	$4,867	$48,034	$52,902	$1,563,263
330	$4,722	$48,180	$52,902	$1,515,084
331	$4,577	$48,325	$52,902	$1,466,759
332	$4,431	$48,471	$52,902	$1,418,288
333	$4,284	$48,618	$52,902	$1,369,670
334	$4,138	$48,764	$52,902	$1,320,906
335	$3,990	$48,912	$52,902	$1,271,994
336	$3,842	$49,059	$52,902	$1,222,934

第28年供款共

$634,823

第28年利息

$55,764

第28年共還本金

$579,059

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,694	$49,208	$52,902	$1,173,727
338	$3,546	$49,356	$52,902	$1,124,370
339	$3,397	$49,505	$52,902	$1,074,865
340	$3,247	$49,655	$52,902	$1,025,210
341	$3,097	$49,805	$52,902	$975,405
342	$2,947	$49,955	$52,902	$925,450
343	$2,796	$50,106	$52,902	$875,343
344	$2,644	$50,258	$52,902	$825,086
345	$2,492	$50,410	$52,902	$774,676
346	$2,340	$50,562	$52,902	$724,114
347	$2,187	$50,715	$52,902	$673,400
348	$2,034	$50,868	$52,902	$622,532

第29年供款共

$634,823

第29年利息

$34,421

第29年共還本金

$600,402

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,881	$51,021	$52,902	$571,511
350	$1,726	$51,176	$52,902	$520,335
351	$1,572	$51,330	$52,902	$469,005
352	$1,417	$51,485	$52,902	$417,520
353	$1,261	$51,641	$52,902	$365,879
354	$1,105	$51,797	$52,902	$314,083
355	$949	$51,953	$52,902	$262,129
356	$792	$52,110	$52,902	$210,019
357	$634	$52,268	$52,902	$157,752
358	$477	$52,425	$52,902	$105,326
359	$318	$52,584	$52,902	$52,743
360	$159	$52,743	$52,902	$0

第30年供款共

$634,823

第30年利息

$12,291

第30年共還本金

$622,532

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$15,774,703

免責聲明

筍盤推介

按揭保險費
info