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$15,882,871

每月供款
$55,008

首期

$-4,250,000

總貸款額

$12,250,000

總利息

$7,552,871

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,920,000

按月供比率計算

$110,016

置業成本總預算

HK$-3,920,000

首期

$-4,250,000
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

$110,016

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

沙田晉名峰

thumb_up

＊豪宅＊環境幽雅＊居高臨下＊連車位＊

實

577 呎

@15,425

建

721 呎

@12,344

real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

售$890 萬

實

577 呎

@15,425

建

721 呎

@12,344

售$890 萬

real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山聽濤雅苑第04座

thumb_up

實用3房, 開揚球場景

實

757 呎

@11,625

建

933 呎

@9,432

local_fire_department 至HIT

售$880 萬

實

757 呎

@11,625

建

933 呎

@9,432

售$880 萬

local_fire_department 至HIT

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@18,293

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

售$900 萬

實

492 呎

@18,293

售$900 萬

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

西貢逸瓏海滙第01座

thumb_up

西貢市低密度2房半屋苑

實

586 呎

@14,505

local_offer 低水筍價

售$850 萬

實

586 呎

@14,505

售$850 萬

local_offer 低水筍價

西貢逸瓏海滙東南 2房1工人房梗廚

thumb_up

逸瓏海滙東南 2房1工人房梗廚

實

598 呎

@15,017

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$898 萬

實

598 呎

@15,017

售$898 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山聽濤雅苑第07座

thumb_up

靚裝高層海景三房套平賣

實

733 呎

@12,005

建

906 呎

@9,713

local_fire_department 至HIT

售$880 萬

實

733 呎

@12,005

建

906 呎

@9,713

售$880 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第02座

thumb_up

罕有全海大兩房, 中層, 酒店式私樓, 歡迎查詢!

實

465 呎

@16,774

建

635 呎

@12,283

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$780 萬

實

465 呎

@16,774

建

635 呎

@12,283

售$780 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山新港城 G座

thumb_up

新港城4期**高層開陽,東南,套3房兩廳,雅緻裝修**

實

551 呎

@13,067

建

742 呎

@9,704

local_fire_department 至HIT local_offer 低水筍價

售$720 萬

實

551 呎

@13,067

建

742 呎

@9,704

售$720 萬

local_fire_department 至HIT local_offer 低水筍價

沙田碧濤花園第02期

thumb_up

^高層東南^ 企理即住, 間隔四正, 預約參觀!

實

900 呎

@9,778

建

1,285 呎

@6,848

real_estate_agent 罕有放盤

售$880 萬

實

900 呎

@9,778

建

1,285 呎

@6,848

售$880 萬

real_estate_agent 罕有放盤

馬鞍山迎海第02期星灣第19座

thumb_up

迎海

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

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞 [大單邊] 2️⃣房.

實

555 呎

@15,315

建

727 呎

@11,692

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$850 萬

實

555 呎

@15,315

建

727 呎

@11,692

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$73,316	$56,337	$46,167	$39,401
1.500	$76,041	$59,112	$48,992	$42,277
2.000	$78,830	$61,971	$51,922	$45,278
2.500	$81,682	$64,913	$54,956	$48,402
3.000	$84,596	$67,938	$58,091	$51,646
3.500	$87,573	$71,045	$61,326	$55,008
4.000	$90,612	$74,233	$64,660	$58,483
4.500	$93,712	$77,500	$68,089	$62,069
5.000	$96,872	$80,845	$71,612	$65,761
5.500	$100,093	$84,266	$75,226	$69,554
6.000	$103,372	$87,763	$78,927	$73,445

每月供款$55,008

年期

30年

貸款金額

$12,250,000

總利息

$7,552,871

總貸款連利息

$19,802,871

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$35,729	$19,279	$55,008	$12,230,721
2	$35,673	$19,335	$55,008	$12,211,386
3	$35,617	$19,391	$55,008	$12,191,995
4	$35,560	$19,448	$55,008	$12,172,547
5	$35,503	$19,505	$55,008	$12,153,042
6	$35,446	$19,562	$55,008	$12,133,480
7	$35,389	$19,619	$55,008	$12,113,862
8	$35,332	$19,676	$55,008	$12,094,186
9	$35,275	$19,733	$55,008	$12,074,453
10	$35,217	$19,791	$55,008	$12,054,662
11	$35,159	$19,849	$55,008	$12,034,813
12	$35,102	$19,906	$55,008	$12,014,907

第1年供款共

$660,096

第1年利息

$425,003

第1年共還本金

$235,093

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$35,043	$19,964	$55,008	$11,994,942
14	$34,985	$20,023	$55,008	$11,974,920
15	$34,927	$20,081	$55,008	$11,954,838
16	$34,868	$20,140	$55,008	$11,934,699
17	$34,810	$20,198	$55,008	$11,914,500
18	$34,751	$20,257	$55,008	$11,894,243
19	$34,692	$20,316	$55,008	$11,873,927
20	$34,632	$20,376	$55,008	$11,853,551
21	$34,573	$20,435	$55,008	$11,833,116
22	$34,513	$20,495	$55,008	$11,812,621
23	$34,453	$20,554	$55,008	$11,792,067
24	$34,394	$20,614	$55,008	$11,771,452

第2年供款共

$660,096

第2年利息

$416,641

第2年共還本金

$243,455

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$34,333	$20,675	$55,008	$11,750,778
26	$34,273	$20,735	$55,008	$11,730,043
27	$34,213	$20,795	$55,008	$11,709,247
28	$34,152	$20,856	$55,008	$11,688,391
29	$34,091	$20,917	$55,008	$11,667,474
30	$34,030	$20,978	$55,008	$11,646,497
31	$33,969	$21,039	$55,008	$11,625,458
32	$33,908	$21,100	$55,008	$11,604,357
33	$33,846	$21,162	$55,008	$11,583,195
34	$33,784	$21,224	$55,008	$11,561,972
35	$33,722	$21,286	$55,008	$11,540,686
36	$33,660	$21,348	$55,008	$11,519,338

第3年供款共

$660,096

第3年利息

$407,982

第3年共還本金

$252,114

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$33,598	$21,410	$55,008	$11,497,929
38	$33,536	$21,472	$55,008	$11,476,456
39	$33,473	$21,535	$55,008	$11,454,921
40	$33,410	$21,598	$55,008	$11,433,323
41	$33,347	$21,661	$55,008	$11,411,663
42	$33,284	$21,724	$55,008	$11,389,939
43	$33,221	$21,787	$55,008	$11,368,151
44	$33,157	$21,851	$55,008	$11,346,300
45	$33,093	$21,915	$55,008	$11,324,386
46	$33,029	$21,979	$55,008	$11,302,407
47	$32,965	$22,043	$55,008	$11,280,365
48	$32,901	$22,107	$55,008	$11,258,258

第4年供款共

$660,096

第4年利息

$399,015

第4年共還本金

$261,081

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$32,837	$22,171	$55,008	$11,236,086
50	$32,772	$22,236	$55,008	$11,213,850
51	$32,707	$22,301	$55,008	$11,191,549
52	$32,642	$22,366	$55,008	$11,169,184
53	$32,577	$22,431	$55,008	$11,146,752
54	$32,511	$22,497	$55,008	$11,124,256
55	$32,446	$22,562	$55,008	$11,101,693
56	$32,380	$22,628	$55,008	$11,079,065
57	$32,314	$22,694	$55,008	$11,056,371
58	$32,248	$22,760	$55,008	$11,033,611
59	$32,181	$22,827	$55,008	$11,010,785
60	$32,115	$22,893	$55,008	$10,987,891

第5年供款共

$660,096

第5年利息

$389,729

第5年共還本金

$270,366

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$32,048	$22,960	$55,008	$10,964,931
62	$31,981	$23,027	$55,008	$10,941,905
63	$31,914	$23,094	$55,008	$10,918,810
64	$31,847	$23,161	$55,008	$10,895,649
65	$31,779	$23,229	$55,008	$10,872,420
66	$31,711	$23,297	$55,008	$10,849,123
67	$31,643	$23,365	$55,008	$10,825,759
68	$31,575	$23,433	$55,008	$10,802,326
69	$31,507	$23,501	$55,008	$10,778,825
70	$31,438	$23,570	$55,008	$10,755,255
71	$31,369	$23,638	$55,008	$10,731,616
72	$31,301	$23,707	$55,008	$10,707,909

第6年供款共

$660,096

第6年利息

$380,113

第6年共還本金

$279,983

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$31,231	$23,777	$55,008	$10,684,132
74	$31,162	$23,846	$55,008	$10,660,286
75	$31,093	$23,915	$55,008	$10,636,371
76	$31,023	$23,985	$55,008	$10,612,386
77	$30,953	$24,055	$55,008	$10,588,330
78	$30,883	$24,125	$55,008	$10,564,205
79	$30,812	$24,196	$55,008	$10,540,009
80	$30,742	$24,266	$55,008	$10,515,743
81	$30,671	$24,337	$55,008	$10,491,406
82	$30,600	$24,408	$55,008	$10,466,998
83	$30,529	$24,479	$55,008	$10,442,519
84	$30,457	$24,551	$55,008	$10,417,968

第7年供款共

$660,096

第7年利息

$370,155

第7年共還本金

$289,941

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$30,386	$24,622	$55,008	$10,393,346
86	$30,314	$24,694	$55,008	$10,368,652
87	$30,242	$24,766	$55,008	$10,343,886
88	$30,170	$24,838	$55,008	$10,319,048
89	$30,097	$24,911	$55,008	$10,294,137
90	$30,025	$24,983	$55,008	$10,269,153
91	$29,952	$25,056	$55,008	$10,244,097
92	$29,879	$25,129	$55,008	$10,218,968
93	$29,805	$25,203	$55,008	$10,193,765
94	$29,732	$25,276	$55,008	$10,168,489
95	$29,658	$25,350	$55,008	$10,143,139
96	$29,584	$25,424	$55,008	$10,117,715

第8年供款共

$660,096

第8年利息

$359,843

第8年共還本金

$300,253

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$29,510	$25,498	$55,008	$10,092,217
98	$29,436	$25,572	$55,008	$10,066,645
99	$29,361	$25,647	$55,008	$10,040,998
100	$29,286	$25,722	$55,008	$10,015,276
101	$29,211	$25,797	$55,008	$9,989,480
102	$29,136	$25,872	$55,008	$9,963,608
103	$29,061	$25,947	$55,008	$9,937,660
104	$28,985	$26,023	$55,008	$9,911,637
105	$28,909	$26,099	$55,008	$9,885,538
106	$28,833	$26,175	$55,008	$9,859,363
107	$28,756	$26,251	$55,008	$9,833,111
108	$28,680	$26,328	$55,008	$9,806,783

第9年供款共

$660,096

第9年利息

$349,164

第9年共還本金

$310,932

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$28,603	$26,405	$55,008	$9,780,378
110	$28,526	$26,482	$55,008	$9,753,896
111	$28,449	$26,559	$55,008	$9,727,337
112	$28,371	$26,637	$55,008	$9,700,701
113	$28,294	$26,714	$55,008	$9,673,987
114	$28,216	$26,792	$55,008	$9,647,194
115	$28,138	$26,870	$55,008	$9,620,324
116	$28,059	$26,949	$55,008	$9,593,375
117	$27,981	$27,027	$55,008	$9,566,348
118	$27,902	$27,106	$55,008	$9,539,242
119	$27,823	$27,185	$55,008	$9,512,057
120	$27,743	$27,264	$55,008	$9,484,792

第10年供款共

$660,096

第10年利息

$338,105

第10年共還本金

$321,991

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$27,664	$27,344	$55,008	$9,457,448
122	$27,584	$27,424	$55,008	$9,430,024
123	$27,504	$27,504	$55,008	$9,402,521
124	$27,424	$27,584	$55,008	$9,374,937
125	$27,344	$27,664	$55,008	$9,347,272
126	$27,263	$27,745	$55,008	$9,319,527
127	$27,182	$27,826	$55,008	$9,291,701
128	$27,101	$27,907	$55,008	$9,263,794
129	$27,019	$27,989	$55,008	$9,235,806
130	$26,938	$28,070	$55,008	$9,207,735
131	$26,856	$28,152	$55,008	$9,179,583
132	$26,774	$28,234	$55,008	$9,151,349

第11年供款共

$660,096

第11年利息

$326,652

第11年共還本金

$333,443

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$26,691	$28,317	$55,008	$9,123,032
134	$26,609	$28,399	$55,008	$9,094,633
135	$26,526	$28,482	$55,008	$9,066,151
136	$26,443	$28,565	$55,008	$9,037,586
137	$26,360	$28,648	$55,008	$9,008,938
138	$26,276	$28,732	$55,008	$8,980,206
139	$26,192	$28,816	$55,008	$8,951,390
140	$26,108	$28,900	$55,008	$8,922,491
141	$26,024	$28,984	$55,008	$8,893,507
142	$25,939	$29,069	$55,008	$8,864,438
143	$25,855	$29,153	$55,008	$8,835,285
144	$25,770	$29,238	$55,008	$8,806,046

第12年供款共

$660,096

第12年利息

$314,793

第12年共還本金

$345,303

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$25,684	$29,324	$55,008	$8,776,723
146	$25,599	$29,409	$55,008	$8,747,313
147	$25,513	$29,495	$55,008	$8,717,818
148	$25,427	$29,581	$55,008	$8,688,237
149	$25,341	$29,667	$55,008	$8,658,570
150	$25,254	$29,754	$55,008	$8,628,816
151	$25,167	$29,841	$55,008	$8,598,976
152	$25,080	$29,928	$55,008	$8,569,048
153	$24,993	$30,015	$55,008	$8,539,033
154	$24,906	$30,102	$55,008	$8,508,931
155	$24,818	$30,190	$55,008	$8,478,740
156	$24,730	$30,278	$55,008	$8,448,462

第13年供款共

$660,096

第13年利息

$302,512

第13年共還本金

$357,584

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$24,641	$30,367	$55,008	$8,418,096
158	$24,553	$30,455	$55,008	$8,387,640
159	$24,464	$30,544	$55,008	$8,357,096
160	$24,375	$30,633	$55,008	$8,326,463
161	$24,286	$30,722	$55,008	$8,295,741
162	$24,196	$30,812	$55,008	$8,264,929
163	$24,106	$30,902	$55,008	$8,234,027
164	$24,016	$30,992	$55,008	$8,203,035
165	$23,926	$31,082	$55,008	$8,171,952
166	$23,835	$31,173	$55,008	$8,140,779
167	$23,744	$31,264	$55,008	$8,109,515
168	$23,653	$31,355	$55,008	$8,078,160

第14年供款共

$660,096

第14年利息

$289,793

第14年共還本金

$370,302

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$23,561	$31,447	$55,008	$8,046,713
170	$23,470	$31,538	$55,008	$8,015,175
171	$23,378	$31,630	$55,008	$7,983,544
172	$23,285	$31,723	$55,008	$7,951,822
173	$23,193	$31,815	$55,008	$7,920,007
174	$23,100	$31,908	$55,008	$7,888,099
175	$23,007	$32,001	$55,008	$7,856,098
176	$22,914	$32,094	$55,008	$7,824,003
177	$22,820	$32,188	$55,008	$7,791,815
178	$22,726	$32,282	$55,008	$7,759,533
179	$22,632	$32,376	$55,008	$7,727,157
180	$22,538	$32,470	$55,008	$7,694,687

第15年供款共

$660,096

第15年利息

$276,623

第15年共還本金

$383,473

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$22,443	$32,565	$55,008	$7,662,122
182	$22,348	$32,660	$55,008	$7,629,462
183	$22,253	$32,755	$55,008	$7,596,706
184	$22,157	$32,851	$55,008	$7,563,855
185	$22,061	$32,947	$55,008	$7,530,909
186	$21,965	$33,043	$55,008	$7,497,866
187	$21,869	$33,139	$55,008	$7,464,727
188	$21,772	$33,236	$55,008	$7,431,491
189	$21,675	$33,333	$55,008	$7,398,158
190	$21,578	$33,430	$55,008	$7,364,728
191	$21,480	$33,528	$55,008	$7,331,201
192	$21,383	$33,625	$55,008	$7,297,575

第16年供款共

$660,096

第16年利息

$262,984

第16年共還本金

$397,112

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$21,285	$33,723	$55,008	$7,263,852
194	$21,186	$33,822	$55,008	$7,230,030
195	$21,088	$33,920	$55,008	$7,196,110
196	$20,989	$34,019	$55,008	$7,162,090
197	$20,889	$34,119	$55,008	$7,127,972
198	$20,790	$34,218	$55,008	$7,093,754
199	$20,690	$34,318	$55,008	$7,059,436
200	$20,590	$34,418	$55,008	$7,025,018
201	$20,490	$34,518	$55,008	$6,990,500
202	$20,389	$34,619	$55,008	$6,955,881
203	$20,288	$34,720	$55,008	$6,921,161
204	$20,187	$34,821	$55,008	$6,886,339

第17年供款共

$660,096

第17年利息

$248,860

第17年共還本金

$411,236

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$20,085	$34,923	$55,008	$6,851,417
206	$19,983	$35,025	$55,008	$6,816,392
207	$19,881	$35,127	$55,008	$6,781,265
208	$19,779	$35,229	$55,008	$6,746,036
209	$19,676	$35,332	$55,008	$6,710,704
210	$19,573	$35,435	$55,008	$6,675,269
211	$19,470	$35,538	$55,008	$6,639,730
212	$19,366	$35,642	$55,008	$6,604,088
213	$19,262	$35,746	$55,008	$6,568,342
214	$19,158	$35,850	$55,008	$6,532,492
215	$19,053	$35,955	$55,008	$6,496,537
216	$18,948	$36,060	$55,008	$6,460,477

第18年供款共

$660,096

第18年利息

$234,233

第18年共還本金

$425,862

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$18,843	$36,165	$55,008	$6,424,312
218	$18,738	$36,270	$55,008	$6,388,042
219	$18,632	$36,376	$55,008	$6,351,666
220	$18,526	$36,482	$55,008	$6,315,183
221	$18,419	$36,589	$55,008	$6,278,595
222	$18,313	$36,695	$55,008	$6,241,899
223	$18,206	$36,802	$55,008	$6,205,097
224	$18,098	$36,910	$55,008	$6,168,187
225	$17,991	$37,017	$55,008	$6,131,170
226	$17,883	$37,125	$55,008	$6,094,044
227	$17,774	$37,234	$55,008	$6,056,811
228	$17,666	$37,342	$55,008	$6,019,468

第19年供款共

$660,096

第19年利息

$219,087

第19年共還本金

$441,009

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$17,557	$37,451	$55,008	$5,982,017
230	$17,448	$37,560	$55,008	$5,944,457
231	$17,338	$37,670	$55,008	$5,906,787
232	$17,228	$37,780	$55,008	$5,869,007
233	$17,118	$37,890	$55,008	$5,831,117
234	$17,007	$38,001	$55,008	$5,793,116
235	$16,897	$38,111	$55,008	$5,755,005
236	$16,785	$38,223	$55,008	$5,716,782
237	$16,674	$38,334	$55,008	$5,678,448
238	$16,562	$38,446	$55,008	$5,640,002
239	$16,450	$38,558	$55,008	$5,601,445
240	$16,338	$38,670	$55,008	$5,562,774

第20年供款共

$660,096

第20年利息

$203,401

第20年共還本金

$456,694

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,225	$38,783	$55,008	$5,523,991
242	$16,112	$38,896	$55,008	$5,485,095
243	$15,998	$39,010	$55,008	$5,446,085
244	$15,884	$39,124	$55,008	$5,406,961
245	$15,770	$39,238	$55,008	$5,367,724
246	$15,656	$39,352	$55,008	$5,328,371
247	$15,541	$39,467	$55,008	$5,288,905
248	$15,426	$39,582	$55,008	$5,249,323
249	$15,311	$39,697	$55,008	$5,209,625
250	$15,195	$39,813	$55,008	$5,169,812
251	$15,079	$39,929	$55,008	$5,129,882
252	$14,962	$40,046	$55,008	$5,089,837

第21年供款共

$660,096

第21年利息

$187,158

第21年共還本金

$472,937

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,845	$40,163	$55,008	$5,049,674
254	$14,728	$40,280	$55,008	$5,009,394
255	$14,611	$40,397	$55,008	$4,968,997
256	$14,493	$40,515	$55,008	$4,928,482
257	$14,375	$40,633	$55,008	$4,887,849
258	$14,256	$40,752	$55,008	$4,847,097
259	$14,137	$40,871	$55,008	$4,806,226
260	$14,018	$40,990	$55,008	$4,765,237
261	$13,899	$41,109	$55,008	$4,724,127
262	$13,779	$41,229	$55,008	$4,682,898
263	$13,658	$41,350	$55,008	$4,641,548
264	$13,538	$41,470	$55,008	$4,600,078

第22年供款共

$660,096

第22年利息

$170,337

第22年共還本金

$489,758

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,417	$41,591	$55,008	$4,558,487
266	$13,296	$41,712	$55,008	$4,516,775
267	$13,174	$41,834	$55,008	$4,474,941
268	$13,052	$41,956	$55,008	$4,432,985
269	$12,930	$42,078	$55,008	$4,390,906
270	$12,807	$42,201	$55,008	$4,348,705
271	$12,684	$42,324	$55,008	$4,306,381
272	$12,560	$42,448	$55,008	$4,263,933
273	$12,436	$42,572	$55,008	$4,221,362
274	$12,312	$42,696	$55,008	$4,178,666
275	$12,188	$42,820	$55,008	$4,135,846
276	$12,063	$42,945	$55,008	$4,092,901

第23年供款共

$660,096

第23年利息

$152,918

第23年共還本金

$507,178

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,938	$43,070	$55,008	$4,049,830
278	$11,812	$43,196	$55,008	$4,006,634
279	$11,686	$43,322	$55,008	$3,963,312
280	$11,560	$43,448	$55,008	$3,919,864
281	$11,433	$43,575	$55,008	$3,876,289
282	$11,306	$43,702	$55,008	$3,832,587
283	$11,178	$43,830	$55,008	$3,788,757
284	$11,051	$43,957	$55,008	$3,744,800
285	$10,922	$44,086	$55,008	$3,700,714
286	$10,794	$44,214	$55,008	$3,656,500
287	$10,665	$44,343	$55,008	$3,612,157
288	$10,535	$44,473	$55,008	$3,567,684

第24年供款共

$660,096

第24年利息

$134,879

第24年共還本金

$525,216

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,406	$44,602	$55,008	$3,523,082
290	$10,276	$44,732	$55,008	$3,478,350
291	$10,145	$44,863	$55,008	$3,433,487
292	$10,014	$44,994	$55,008	$3,388,493
293	$9,883	$45,125	$55,008	$3,343,369
294	$9,751	$45,256	$55,008	$3,298,112
295	$9,619	$45,388	$55,008	$3,252,724
296	$9,487	$45,521	$55,008	$3,207,203
297	$9,354	$45,654	$55,008	$3,161,549
298	$9,221	$45,787	$55,008	$3,115,762
299	$9,088	$45,920	$55,008	$3,069,842
300	$8,954	$46,054	$55,008	$3,023,788

第25年供款共

$660,096

第25年利息

$116,199

第25年共還本金

$543,897

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,819	$46,189	$55,008	$2,977,599
302	$8,685	$46,323	$55,008	$2,931,276
303	$8,550	$46,458	$55,008	$2,884,817
304	$8,414	$46,594	$55,008	$2,838,223
305	$8,278	$46,730	$55,008	$2,791,494
306	$8,142	$46,866	$55,008	$2,744,627
307	$8,005	$47,003	$55,008	$2,697,625
308	$7,868	$47,140	$55,008	$2,650,485
309	$7,731	$47,277	$55,008	$2,603,207
310	$7,593	$47,415	$55,008	$2,555,792
311	$7,454	$47,554	$55,008	$2,508,239
312	$7,316	$47,692	$55,008	$2,460,546

第26年供款共

$660,096

第26年利息

$96,854

第26年共還本金

$563,241

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,177	$47,831	$55,008	$2,412,715
314	$7,037	$47,971	$55,008	$2,364,744
315	$6,897	$48,111	$55,008	$2,316,633
316	$6,757	$48,251	$55,008	$2,268,382
317	$6,616	$48,392	$55,008	$2,219,990
318	$6,475	$48,533	$55,008	$2,171,457
319	$6,333	$48,675	$55,008	$2,122,783
320	$6,191	$48,817	$55,008	$2,073,966
321	$6,049	$48,959	$55,008	$2,025,007
322	$5,906	$49,102	$55,008	$1,975,905
323	$5,763	$49,245	$55,008	$1,926,661
324	$5,619	$49,389	$55,008	$1,877,272

第27年供款共

$660,096

第27年利息

$76,821

第27年共還本金

$583,274

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,475	$49,533	$55,008	$1,827,739
326	$5,331	$49,677	$55,008	$1,778,062
327	$5,186	$49,822	$55,008	$1,728,240
328	$5,041	$49,967	$55,008	$1,678,273
329	$4,895	$50,113	$55,008	$1,628,160
330	$4,749	$50,259	$55,008	$1,577,901
331	$4,602	$50,406	$55,008	$1,527,495
332	$4,455	$50,553	$55,008	$1,476,942
333	$4,308	$50,700	$55,008	$1,426,242
334	$4,160	$50,848	$55,008	$1,375,394
335	$4,012	$50,996	$55,008	$1,324,398
336	$3,863	$51,145	$55,008	$1,273,253

第28年供款共

$660,096

第28年利息

$56,076

第28年共還本金

$604,020

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,714	$51,294	$55,008	$1,221,958
338	$3,564	$51,444	$55,008	$1,170,514
339	$3,414	$51,594	$55,008	$1,118,920
340	$3,264	$51,744	$55,008	$1,067,176
341	$3,113	$51,895	$55,008	$1,015,280
342	$2,961	$52,047	$55,008	$963,234
343	$2,809	$52,199	$55,008	$911,035
344	$2,657	$52,351	$55,008	$858,684
345	$2,504	$52,503	$55,008	$806,181
346	$2,351	$52,657	$55,008	$753,524
347	$2,198	$52,810	$55,008	$700,714
348	$2,044	$52,964	$55,008	$647,750

第29年供款共

$660,096

第29年利息

$34,593

第29年共還本金

$625,503

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,889	$53,119	$55,008	$594,631
350	$1,734	$53,274	$55,008	$541,358
351	$1,579	$53,429	$55,008	$487,929
352	$1,423	$53,585	$55,008	$434,344
353	$1,267	$53,741	$55,008	$380,603
354	$1,110	$53,898	$55,008	$326,705
355	$953	$54,055	$55,008	$272,650
356	$795	$54,213	$55,008	$218,437
357	$637	$54,371	$55,008	$164,066
358	$479	$54,529	$55,008	$109,536
359	$319	$54,688	$55,008	$54,848
360	$160	$54,848	$55,008	$0

第30年供款共

$660,096

第30年利息

$12,346

第30年共還本金

$647,750

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$15,882,871

免責聲明

筍盤推介

按揭保險費
info