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$13,472,858

每月供款
$37,456

首期

$-341,200

總貸款額

$8,341,200

總利息

$5,142,858

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,200

按月供比率計算

$74,911

置業成本總預算

HK$-11,200

首期

$-341,200
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

$74,911

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

馬鞍山曉峰灣畔第01座

thumb_up

真盤源！！海景三房套企理價錢絕對可傾換樓必睇！

實

653 呎

@11,485

建

862 呎

@8,701

local_fire_department 至HIT

售$750 萬

實

653 呎

@11,485

建

862 呎

@8,701

售$750 萬

local_fire_department 至HIT

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山海柏花園第01座

thumb_up

海柏花園 **高層海景靚裝修,兩房兩廳,即買即用**

實

424 呎

@17,453

建

573 呎

@12,914

local_fire_department 至HIT verified 首置必買

售$740 萬

實

424 呎

@17,453

建

573 呎

@12,914

售$740 萬

local_fire_department 至HIT verified 首置必買

西貢逸瓏海滙

thumb_up

逸瓏海滙2房半

實

586 呎

@13,140

local_offer 低水筍價 verified 首置必買

售$770 萬

實

586 呎

@13,140

售$770 萬

local_offer 低水筍價 verified 首置必買

將軍澳日出康城第05A期 MALIBU 第02B座

thumb_up

超開揚山景半新樓有匙即睇歡迎查詢

實

552 呎

@15,399

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

售$850 萬

實

552 呎

@15,399

售$850 萬

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢逸瓏園第

thumb_up

**~西貢市中心逸瓏園靚積大積高樓底有露台~**

實

666 呎

@12,733

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$848 萬

實

666 呎

@12,733

售$848 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

VR實景

沙田銀禧花園銀禧閣

thumb_up

♦️移民急讓 - 還價即成♦️東南【內覆式3房】 .

實

665 呎

@11,128

建

1,094 呎

@6,764

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

大埔嘉熙第08座

thumb_up

嘉熙2房

實

461 呎

@17,354

local_fire_department 至HIT

售$800 萬

實

461 呎

@17,354

售$800 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

優質向南４房大則🏠🏠　寧靜舒適👍👍

實

919 呎

@8,760

建

1,255 呎

@6,414

local_fire_department 至HIT

售$805 萬

實

919 呎

@8,760

建

1,255 呎

@6,414

售$805 萬

local_fire_department 至HIT

沙田沙田玖瓏山罕有裝修兩房高層約睇即買即租**

thumb_up

沙田玖瓏山**罕有裝修兩房**高層**約睇**即買即租**

實

663 呎

@11,463

local_fire_department 至HIT

售$760 萬

實

663 呎

@11,463

售$760 萬

local_fire_department 至HIT

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	$49,922	$38,361	$31,436	$26,829
1.500	$51,777	$40,250	$33,359	$28,787
2.000	$53,676	$42,197	$35,355	$30,831
2.500	$55,618	$44,200	$37,420	$32,958
3.000	$57,603	$46,260	$39,555	$35,167
3.500	$59,630	$48,376	$41,758	$37,456
4.000	$61,699	$50,546	$44,028	$39,822
4.500	$63,810	$52,771	$46,363	$42,264
5.000	$65,962	$55,048	$48,762	$44,777
5.500	$68,155	$57,378	$51,222	$47,360
6.000	$70,388	$59,759	$53,742	$50,010

每月供款$37,456

年期

30年

貸款金額

$8,341,200

總利息

$5,142,858

總貸款連利息

$13,484,058

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$24,329	$13,127	$37,456	$8,328,073
2	$24,290	$13,166	$37,456	$8,314,907
3	$24,252	$13,204	$37,456	$8,301,703
4	$24,213	$13,242	$37,456	$8,288,461
5	$24,175	$13,281	$37,456	$8,275,180
6	$24,136	$13,320	$37,456	$8,261,860
7	$24,097	$13,359	$37,456	$8,248,502
8	$24,058	$13,398	$37,456	$8,235,104
9	$24,019	$13,437	$37,456	$8,221,667
10	$23,980	$13,476	$37,456	$8,208,191
11	$23,941	$13,515	$37,456	$8,194,676
12	$23,901	$13,555	$37,456	$8,181,122

第1年供款共

$449,469

第1年利息

$289,390

第1年共還本金

$160,078

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$23,862	$13,594	$37,456	$8,167,528
14	$23,822	$13,634	$37,456	$8,153,894
15	$23,782	$13,674	$37,456	$8,140,220
16	$23,742	$13,713	$37,456	$8,126,507
17	$23,702	$13,753	$37,456	$8,112,753
18	$23,662	$13,794	$37,456	$8,098,960
19	$23,622	$13,834	$37,456	$8,085,126
20	$23,582	$13,874	$37,456	$8,071,252
21	$23,541	$13,915	$37,456	$8,057,338
22	$23,501	$13,955	$37,456	$8,043,382
23	$23,460	$13,996	$37,456	$8,029,387
24	$23,419	$14,037	$37,456	$8,015,350

第2年供款共

$449,469

第2年利息

$283,697

第2年共還本金

$165,772

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$23,378	$14,078	$37,456	$8,001,272
26	$23,337	$14,119	$37,456	$7,987,154
27	$23,296	$14,160	$37,456	$7,972,994
28	$23,255	$14,201	$37,456	$7,958,793
29	$23,213	$14,243	$37,456	$7,944,550
30	$23,172	$14,284	$37,456	$7,930,266
31	$23,130	$14,326	$37,456	$7,915,940
32	$23,088	$14,368	$37,456	$7,901,573
33	$23,046	$14,409	$37,456	$7,887,163
34	$23,004	$14,451	$37,456	$7,872,712
35	$22,962	$14,494	$37,456	$7,858,218
36	$22,920	$14,536	$37,456	$7,843,682

第3年供款共

$449,469

第3年利息

$277,801

第3年共還本金

$171,668

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$22,877	$14,578	$37,456	$7,829,104
38	$22,835	$14,621	$37,456	$7,814,483
39	$22,792	$14,663	$37,456	$7,799,819
40	$22,749	$14,706	$37,456	$7,785,113
41	$22,707	$14,749	$37,456	$7,770,364
42	$22,664	$14,792	$37,456	$7,755,572
43	$22,620	$14,835	$37,456	$7,740,737
44	$22,577	$14,879	$37,456	$7,725,858
45	$22,534	$14,922	$37,456	$7,710,936
46	$22,490	$14,965	$37,456	$7,695,971
47	$22,447	$15,009	$37,456	$7,680,962
48	$22,403	$15,053	$37,456	$7,665,909

第4年供款共

$449,469

第4年利息

$271,695

第4年共還本金

$177,774

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$22,359	$15,097	$37,456	$7,650,812
50	$22,315	$15,141	$37,456	$7,635,671
51	$22,271	$15,185	$37,456	$7,620,486
52	$22,226	$15,229	$37,456	$7,605,257
53	$22,182	$15,274	$37,456	$7,589,983
54	$22,137	$15,318	$37,456	$7,574,665
55	$22,093	$15,363	$37,456	$7,559,302
56	$22,048	$15,408	$37,456	$7,543,894
57	$22,003	$15,453	$37,456	$7,528,441
58	$21,958	$15,498	$37,456	$7,512,943
59	$21,913	$15,543	$37,456	$7,497,401
60	$21,867	$15,588	$37,456	$7,481,812

第5年供款共

$449,469

第5年利息

$265,372

第5年共還本金

$184,096

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$21,822	$15,634	$37,456	$7,466,178
62	$21,776	$15,679	$37,456	$7,450,499
63	$21,731	$15,725	$37,456	$7,434,774
64	$21,685	$15,771	$37,456	$7,419,003
65	$21,639	$15,817	$37,456	$7,403,186
66	$21,593	$15,863	$37,456	$7,387,323
67	$21,546	$15,909	$37,456	$7,371,414
68	$21,500	$15,956	$37,456	$7,355,458
69	$21,453	$16,002	$37,456	$7,339,456
70	$21,407	$16,049	$37,456	$7,323,407
71	$21,360	$16,096	$37,456	$7,307,311
72	$21,313	$16,143	$37,456	$7,291,168

第6年供款共

$449,469

第6年利息

$258,824

第6年共還本金

$190,644

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$21,266	$16,190	$37,456	$7,274,978
74	$21,219	$16,237	$37,456	$7,258,741
75	$21,171	$16,284	$37,456	$7,242,457
76	$21,124	$16,332	$37,456	$7,226,125
77	$21,076	$16,380	$37,456	$7,209,745
78	$21,028	$16,427	$37,456	$7,193,318
79	$20,981	$16,475	$37,456	$7,176,843
80	$20,932	$16,523	$37,456	$7,160,320
81	$20,884	$16,571	$37,456	$7,143,748
82	$20,836	$16,620	$37,456	$7,127,129
83	$20,787	$16,668	$37,456	$7,110,460
84	$20,739	$16,717	$37,456	$7,093,743

第7年供款共

$449,469

第7年利息

$252,044

第7年共還本金

$197,425

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$20,690	$16,766	$37,456	$7,076,978
86	$20,641	$16,815	$37,456	$7,060,163
87	$20,592	$16,864	$37,456	$7,043,300
88	$20,543	$16,913	$37,456	$7,026,387
89	$20,494	$16,962	$37,456	$7,009,425
90	$20,444	$17,012	$37,456	$6,992,413
91	$20,395	$17,061	$37,456	$6,975,352
92	$20,345	$17,111	$37,456	$6,958,241
93	$20,295	$17,161	$37,456	$6,941,080
94	$20,245	$17,211	$37,456	$6,923,869
95	$20,195	$17,261	$37,456	$6,906,608
96	$20,144	$17,311	$37,456	$6,889,297

第8年供款共

$449,469

第8年利息

$245,022

第8年共還本金

$204,447

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$20,094	$17,362	$37,456	$6,871,935
98	$20,043	$17,413	$37,456	$6,854,522
99	$19,992	$17,463	$37,456	$6,837,059
100	$19,941	$17,514	$37,456	$6,819,545
101	$19,890	$17,565	$37,456	$6,801,979
102	$19,839	$17,617	$37,456	$6,784,363
103	$19,788	$17,668	$37,456	$6,766,695
104	$19,736	$17,720	$37,456	$6,748,975
105	$19,685	$17,771	$37,456	$6,731,204
106	$19,633	$17,823	$37,456	$6,713,381
107	$19,581	$17,875	$37,456	$6,695,506
108	$19,529	$17,927	$37,456	$6,677,579

第9年供款共

$449,469

第9年利息

$237,751

第9年共還本金

$211,718

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$19,476	$17,979	$37,456	$6,659,599
110	$19,424	$18,032	$37,456	$6,641,567
111	$19,371	$18,084	$37,456	$6,623,483
112	$19,318	$18,137	$37,456	$6,605,346
113	$19,266	$18,190	$37,456	$6,587,156
114	$19,213	$18,243	$37,456	$6,568,912
115	$19,159	$18,296	$37,456	$6,550,616
116	$19,106	$18,350	$37,456	$6,532,266
117	$19,052	$18,403	$37,456	$6,513,863
118	$18,999	$18,457	$37,456	$6,495,406
119	$18,945	$18,511	$37,456	$6,476,895
120	$18,891	$18,565	$37,456	$6,458,331

第10年供款共

$449,469

第10年利息

$230,220

第10年共還本金

$219,248

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$18,837	$18,619	$37,456	$6,439,712
122	$18,782	$18,673	$37,456	$6,421,038
123	$18,728	$18,728	$37,456	$6,402,311
124	$18,673	$18,782	$37,456	$6,383,528
125	$18,619	$18,837	$37,456	$6,364,691
126	$18,564	$18,892	$37,456	$6,345,799
127	$18,509	$18,947	$37,456	$6,326,852
128	$18,453	$19,002	$37,456	$6,307,850
129	$18,398	$19,058	$37,456	$6,288,792
130	$18,342	$19,113	$37,456	$6,269,679
131	$18,287	$19,169	$37,456	$6,250,509
132	$18,231	$19,225	$37,456	$6,231,284

第11年供款共

$449,469

第11年利息

$222,422

第11年共還本金

$227,046

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$18,175	$19,281	$37,456	$6,212,003
134	$18,118	$19,337	$37,456	$6,192,666
135	$18,062	$19,394	$37,456	$6,173,272
136	$18,005	$19,450	$37,456	$6,153,822
137	$17,949	$19,507	$37,456	$6,134,315
138	$17,892	$19,564	$37,456	$6,114,751
139	$17,835	$19,621	$37,456	$6,095,130
140	$17,777	$19,678	$37,456	$6,075,451
141	$17,720	$19,736	$37,456	$6,055,716
142	$17,663	$19,793	$37,456	$6,035,922
143	$17,605	$19,851	$37,456	$6,016,072
144	$17,547	$19,909	$37,456	$5,996,163

第12年供款共

$449,469

第12年利息

$214,347

第12年共還本金

$235,122

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$17,489	$19,967	$37,456	$5,976,196
146	$17,431	$20,025	$37,456	$5,956,171
147	$17,372	$20,084	$37,456	$5,936,087
148	$17,314	$20,142	$37,456	$5,915,945
149	$17,255	$20,201	$37,456	$5,895,744
150	$17,196	$20,260	$37,456	$5,875,484
151	$17,137	$20,319	$37,456	$5,855,165
152	$17,078	$20,378	$37,456	$5,834,787
153	$17,018	$20,438	$37,456	$5,814,350
154	$16,959	$20,497	$37,456	$5,793,852
155	$16,899	$20,557	$37,456	$5,773,296
156	$16,839	$20,617	$37,456	$5,752,679

第13年供款共

$449,469

第13年利息

$205,984

第13年共還本金

$243,484

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$16,779	$20,677	$37,456	$5,732,002
158	$16,718	$20,737	$37,456	$5,711,264
159	$16,658	$20,798	$37,456	$5,690,466
160	$16,597	$20,859	$37,456	$5,669,608
161	$16,536	$20,919	$37,456	$5,648,688
162	$16,475	$20,980	$37,456	$5,627,708
163	$16,414	$21,042	$37,456	$5,606,666
164	$16,353	$21,103	$37,456	$5,585,564
165	$16,291	$21,164	$37,456	$5,564,399
166	$16,229	$21,226	$37,456	$5,543,173
167	$16,168	$21,288	$37,456	$5,521,885
168	$16,105	$21,350	$37,456	$5,500,534

第14年供款共

$449,469

第14年利息

$197,324

第14年共還本金

$252,144

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$16,043	$21,412	$37,456	$5,479,122
170	$15,981	$21,475	$37,456	$5,457,647
171	$15,918	$21,538	$37,456	$5,436,109
172	$15,855	$21,600	$37,456	$5,414,509
173	$15,792	$21,663	$37,456	$5,392,846
174	$15,729	$21,727	$37,456	$5,371,119
175	$15,666	$21,790	$37,456	$5,349,329
176	$15,602	$21,854	$37,456	$5,327,476
177	$15,538	$21,917	$37,456	$5,305,558
178	$15,475	$21,981	$37,456	$5,283,577
179	$15,410	$22,045	$37,456	$5,261,532
180	$15,346	$22,110	$37,456	$5,239,422

第15年供款共

$449,469

第15年利息

$188,356

第15年共還本金

$261,112

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$15,282	$22,174	$37,456	$5,217,248
182	$15,217	$22,239	$37,456	$5,195,010
183	$15,152	$22,304	$37,456	$5,172,706
184	$15,087	$22,369	$37,456	$5,150,337
185	$15,022	$22,434	$37,456	$5,127,903
186	$14,956	$22,499	$37,456	$5,105,404
187	$14,891	$22,565	$37,456	$5,082,839
188	$14,825	$22,631	$37,456	$5,060,208
189	$14,759	$22,697	$37,456	$5,037,512
190	$14,693	$22,763	$37,456	$5,014,749
191	$14,626	$22,829	$37,456	$4,991,919
192	$14,560	$22,896	$37,456	$4,969,023

第16年供款共

$449,469

第16年利息

$179,070

第16年共還本金

$270,399

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$14,493	$22,963	$37,456	$4,946,061
194	$14,426	$23,030	$37,456	$4,923,031
195	$14,359	$23,097	$37,456	$4,899,934
196	$14,291	$23,164	$37,456	$4,876,770
197	$14,224	$23,232	$37,456	$4,853,538
198	$14,156	$23,300	$37,456	$4,830,238
199	$14,088	$23,368	$37,456	$4,806,871
200	$14,020	$23,436	$37,456	$4,783,435
201	$13,952	$23,504	$37,456	$4,759,931
202	$13,883	$23,573	$37,456	$4,736,359
203	$13,814	$23,641	$37,456	$4,712,717
204	$13,745	$23,710	$37,456	$4,689,007

第17年供款共

$449,469

第17年利息

$169,452

第17年共還本金

$280,016

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$13,676	$23,779	$37,456	$4,665,227
206	$13,607	$23,849	$37,456	$4,641,379
207	$13,537	$23,918	$37,456	$4,617,460
208	$13,468	$23,988	$37,456	$4,593,472
209	$13,398	$24,058	$37,456	$4,569,414
210	$13,327	$24,128	$37,456	$4,545,286
211	$13,257	$24,199	$37,456	$4,521,087
212	$13,187	$24,269	$37,456	$4,496,818
213	$13,116	$24,340	$37,456	$4,472,478
214	$13,045	$24,411	$37,456	$4,448,067
215	$12,974	$24,482	$37,456	$4,423,585
216	$12,902	$24,554	$37,456	$4,399,031

第18年供款共

$449,469

第18年利息

$159,493

第18年共還本金

$289,976

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,831	$24,625	$37,456	$4,374,406
218	$12,759	$24,697	$37,456	$4,349,709
219	$12,687	$24,769	$37,456	$4,324,940
220	$12,614	$24,841	$37,456	$4,300,099
221	$12,542	$24,914	$37,456	$4,275,185
222	$12,469	$24,986	$37,456	$4,250,198
223	$12,396	$25,059	$37,456	$4,225,139
224	$12,323	$25,132	$37,456	$4,200,007
225	$12,250	$25,206	$37,456	$4,174,801
226	$12,177	$25,279	$37,456	$4,149,522
227	$12,103	$25,353	$37,456	$4,124,169
228	$12,029	$25,427	$37,456	$4,098,742

第19年供款共

$449,469

第19年利息

$149,179

第19年共還本金

$300,289

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,955	$25,501	$37,456	$4,073,241
230	$11,880	$25,575	$37,456	$4,047,665
231	$11,806	$25,650	$37,456	$4,022,015
232	$11,731	$25,725	$37,456	$3,996,291
233	$11,656	$25,800	$37,456	$3,970,491
234	$11,581	$25,875	$37,456	$3,944,616
235	$11,505	$25,951	$37,456	$3,918,665
236	$11,429	$26,026	$37,456	$3,892,639
237	$11,354	$26,102	$37,456	$3,866,537
238	$11,277	$26,178	$37,456	$3,840,358
239	$11,201	$26,255	$37,456	$3,814,104
240	$11,124	$26,331	$37,456	$3,787,772

第20年供款共

$449,469

第20年利息

$138,499

第20年共還本金

$310,970

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$11,048	$26,408	$37,456	$3,761,364
242	$10,971	$26,485	$37,456	$3,734,879
243	$10,893	$26,562	$37,456	$3,708,317
244	$10,816	$26,640	$37,456	$3,681,677
245	$10,738	$26,717	$37,456	$3,654,960
246	$10,660	$26,795	$37,456	$3,628,164
247	$10,582	$26,874	$37,456	$3,601,291
248	$10,504	$26,952	$37,456	$3,574,339
249	$10,425	$27,031	$37,456	$3,547,308
250	$10,346	$27,109	$37,456	$3,520,199
251	$10,267	$27,188	$37,456	$3,493,010
252	$10,188	$27,268	$37,456	$3,465,743

第21年供款共

$449,469

第21年利息

$127,439

第21年共還本金

$322,030

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$10,108	$27,347	$37,456	$3,438,395
254	$10,029	$27,427	$37,456	$3,410,968
255	$9,949	$27,507	$37,456	$3,383,461
256	$9,868	$27,587	$37,456	$3,355,874
257	$9,788	$27,668	$37,456	$3,328,206
258	$9,707	$27,748	$37,456	$3,300,458
259	$9,626	$27,829	$37,456	$3,272,628
260	$9,545	$27,911	$37,456	$3,244,718
261	$9,464	$27,992	$37,456	$3,216,726
262	$9,382	$28,074	$37,456	$3,188,652
263	$9,300	$28,155	$37,456	$3,160,497
264	$9,218	$28,238	$37,456	$3,132,259

第22年供款共

$449,469

第22年利息

$115,985

第22年共還本金

$333,483

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$9,136	$28,320	$37,456	$3,103,939
266	$9,053	$28,403	$37,456	$3,075,537
267	$8,970	$28,485	$37,456	$3,047,051
268	$8,887	$28,568	$37,456	$3,018,483
269	$8,804	$28,652	$37,456	$2,989,831
270	$8,720	$28,735	$37,456	$2,961,095
271	$8,637	$28,819	$37,456	$2,932,276
272	$8,552	$28,903	$37,456	$2,903,373
273	$8,468	$28,988	$37,456	$2,874,385
274	$8,384	$29,072	$37,456	$2,845,313
275	$8,299	$29,157	$37,456	$2,816,156
276	$8,214	$29,242	$37,456	$2,786,915

第23年供款共

$449,469

第23年利息

$104,124

第23年共還本金

$345,344

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,129	$29,327	$37,456	$2,757,587
278	$8,043	$29,413	$37,456	$2,728,175
279	$7,957	$29,499	$37,456	$2,698,676
280	$7,871	$29,585	$37,456	$2,669,091
281	$7,785	$29,671	$37,456	$2,639,421
282	$7,698	$29,757	$37,456	$2,609,663
283	$7,612	$29,844	$37,456	$2,579,819
284	$7,524	$29,931	$37,456	$2,549,888
285	$7,437	$30,019	$37,456	$2,519,869
286	$7,350	$30,106	$37,456	$2,489,763
287	$7,262	$30,194	$37,456	$2,459,569
288	$7,174	$30,282	$37,456	$2,429,287

第24年供款共

$449,469

第24年利息

$91,841

第24年共還本金

$357,627

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,085	$30,370	$37,456	$2,398,917
290	$6,997	$30,459	$37,456	$2,368,458
291	$6,908	$30,548	$37,456	$2,337,910
292	$6,819	$30,637	$37,456	$2,307,274
293	$6,730	$30,726	$37,456	$2,276,547
294	$6,640	$30,816	$37,456	$2,245,732
295	$6,550	$30,906	$37,456	$2,214,826
296	$6,460	$30,996	$37,456	$2,183,830
297	$6,370	$31,086	$37,456	$2,152,744
298	$6,279	$31,177	$37,456	$2,121,567
299	$6,188	$31,268	$37,456	$2,090,299
300	$6,097	$31,359	$37,456	$2,058,940

第25年供款共

$449,469

第25年利息

$79,122

第25年共還本金

$370,347

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,005	$31,450	$37,456	$2,027,490
302	$5,914	$31,542	$37,456	$1,995,948
303	$5,822	$31,634	$37,456	$1,964,313
304	$5,729	$31,726	$37,456	$1,932,587
305	$5,637	$31,819	$37,456	$1,900,768
306	$5,544	$31,912	$37,456	$1,868,856
307	$5,451	$32,005	$37,456	$1,836,851
308	$5,357	$32,098	$37,456	$1,804,753
309	$5,264	$32,192	$37,456	$1,772,561
310	$5,170	$32,286	$37,456	$1,740,275
311	$5,076	$32,380	$37,456	$1,707,895
312	$4,981	$32,474	$37,456	$1,675,421

第26年供款共

$449,469

第26年利息

$65,949

第26年共還本金

$383,519

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,887	$32,569	$37,456	$1,642,852
314	$4,792	$32,664	$37,456	$1,610,188
315	$4,696	$32,759	$37,456	$1,577,429
316	$4,601	$32,855	$37,456	$1,544,574
317	$4,505	$32,951	$37,456	$1,511,623
318	$4,409	$33,047	$37,456	$1,478,576
319	$4,313	$33,143	$37,456	$1,445,433
320	$4,216	$33,240	$37,456	$1,412,193
321	$4,119	$33,337	$37,456	$1,378,856
322	$4,022	$33,434	$37,456	$1,345,422
323	$3,924	$33,532	$37,456	$1,311,891
324	$3,826	$33,629	$37,456	$1,278,261

第27年供款共

$449,469

第27年利息

$52,309

第27年共還本金

$397,160

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,728	$33,727	$37,456	$1,244,534
326	$3,630	$33,826	$37,456	$1,210,708
327	$3,531	$33,924	$37,456	$1,176,784
328	$3,432	$34,023	$37,456	$1,142,760
329	$3,333	$34,123	$37,456	$1,108,637
330	$3,234	$34,222	$37,456	$1,074,415
331	$3,134	$34,322	$37,456	$1,040,093
332	$3,034	$34,422	$37,456	$1,005,671
333	$2,933	$34,523	$37,456	$971,149
334	$2,833	$34,623	$37,456	$936,525
335	$2,732	$34,724	$37,456	$901,801
336	$2,630	$34,825	$37,456	$866,976

第28年供款共

$449,469

第28年利息

$38,183

第28年共還本金

$411,286

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,529	$34,927	$37,456	$832,049
338	$2,427	$35,029	$37,456	$797,020
339	$2,325	$35,131	$37,456	$761,889
340	$2,222	$35,234	$37,456	$726,655
341	$2,119	$35,336	$37,456	$691,319
342	$2,016	$35,439	$37,456	$655,880
343	$1,913	$35,543	$37,456	$620,337
344	$1,809	$35,646	$37,456	$584,690
345	$1,705	$35,750	$37,456	$548,940
346	$1,601	$35,855	$37,456	$513,085
347	$1,496	$35,959	$37,456	$477,126
348	$1,392	$36,064	$37,456	$441,062

第29年供款共

$449,469

第29年利息

$23,555

第29年共還本金

$425,914

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,286	$36,169	$37,456	$404,893
350	$1,181	$36,275	$37,456	$368,618
351	$1,075	$36,381	$37,456	$332,237
352	$969	$36,487	$37,456	$295,751
353	$863	$36,593	$37,456	$259,158
354	$756	$36,700	$37,456	$222,458
355	$649	$36,807	$37,456	$185,651
356	$541	$36,914	$37,456	$148,737
357	$434	$37,022	$37,456	$111,715
358	$326	$37,130	$37,456	$74,585
359	$218	$37,238	$37,456	$37,347
360	$109	$37,347	$37,456	$0

第30年供款共

$449,469

第30年利息

$8,406

第30年共還本金

$441,062

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$13,472,858

免責聲明

筍盤推介

按揭保險費
info