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$14,515,797

每月供款
$41,983

首期

$-928,000

總貸款額

$8,928,000

總利息

$6,185,797

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-598,000

按月供比率計算

$83,966

置業成本總預算

HK$-598,000

首期

$-928,000
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

$83,966

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

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

粉嶺廣福苑

thumb_up

靚裝修大單位即買即住

實

916 呎

@9,825

建

1,235 呎

@7,287

local_fire_department 至HIT real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

售$900 萬

實

916 呎

@9,825

建

1,235 呎

@7,287

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

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

@14,883

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

售$890 萬

實

598 呎

@14,883

售$890 萬

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

大埔天鑽第01座

thumb_up

天鑽2房+儲物房, 靚裝開揚景觀

實

524 呎

@16,794

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$880 萬

實

524 呎

@16,794

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

西貢逸瓏海滙*2房+工人房

thumb_up

高层*2房+工人房,梗廚

實

595 呎

@12,605

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

售$750 萬

實

595 呎

@12,605

售$750 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

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

@12,245

建

750 呎

@10,400

local_fire_department 至HIT local_offer 低水筍價

售$780 萬

實

637 呎

@12,245

建

750 呎

@10,400

售$780 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山長庚村

thumb_up

**最近馬鞍山市中心靚裝修下覆式可步行到馬鞍山~又租又賣**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$850 萬

建

1,000 呎

@8,500

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山新港城 K座

thumb_up

3房景觀開揚,交通方便

實

551 呎

@14,882

建

750 呎

@10,933

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$820 萬

實

551 呎

@14,882

建

750 呎

@10,933

售$820 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

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

馬鞍山新港城

thumb_up

新港城4期靚裝三房另書房開房廚房

實

551 呎

@12,795

建

744 呎

@9,476

local_offer 低水筍價 transfer_within_a_station 人才必選

售$705 萬

實

551 呎

@12,795

建

744 呎

@9,476

售$705 萬

local_offer 低水筍價 transfer_within_a_station 人才必選

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

馬鞍山迎海第03期星灣御第25座

thumb_up

1房高層【有山有海】

實

521 呎

@14,012

directions_run 日內即走 verified 首置必買

售$730 萬

實

521 呎

@14,012

售$730 萬

directions_run 日內即走 verified 首置必買

利率	15年	20年	25年	30年
1.000	$53,434	$41,059	$33,647	$28,716
1.500	$55,420	$43,082	$35,706	$30,812
2.000	$57,452	$45,165	$37,842	$33,000
2.500	$59,531	$47,310	$40,053	$35,276
3.000	$61,655	$49,514	$42,338	$37,641
3.500	$63,825	$51,779	$44,696	$40,091
3.875	$65,481	$53,516	$46,511	$41,983
4.000	$66,039	$54,102	$47,125	$42,624
4.500	$68,299	$56,483	$49,625	$45,237
5.000	$70,602	$58,921	$52,192	$47,927
5.500	$72,949	$61,415	$54,826	$50,692
6.000	$75,340	$63,963	$57,523	$53,528

每月供款$41,983

年期

30年

貸款金額

$8,928,000

總利息

$6,185,797

總貸款連利息

$15,113,797

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$28,830	$13,153	$41,983	$8,914,847
2	$28,788	$13,195	$41,983	$8,901,652
3	$28,745	$13,238	$41,983	$8,888,414
4	$28,702	$13,281	$41,983	$8,875,134
5	$28,659	$13,323	$41,983	$8,861,810
6	$28,616	$13,367	$41,983	$8,848,444
7	$28,573	$13,410	$41,983	$8,835,034
8	$28,530	$13,453	$41,983	$8,821,581
9	$28,486	$13,496	$41,983	$8,808,085
10	$28,443	$13,540	$41,983	$8,794,545
11	$28,399	$13,584	$41,983	$8,780,961
12	$28,355	$13,628	$41,983	$8,767,333

第1年供款共

$503,793

第1年利息

$343,126

第1年共還本金

$160,667

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$28,311	$13,672	$41,983	$8,753,662
14	$28,267	$13,716	$41,983	$8,739,946
15	$28,223	$13,760	$41,983	$8,726,186
16	$28,178	$13,804	$41,983	$8,712,381
17	$28,134	$13,849	$41,983	$8,698,532
18	$28,089	$13,894	$41,983	$8,684,639
19	$28,044	$13,939	$41,983	$8,670,700
20	$27,999	$13,984	$41,983	$8,656,716
21	$27,954	$14,029	$41,983	$8,642,688
22	$27,909	$14,074	$41,983	$8,628,613
23	$27,863	$14,120	$41,983	$8,614,494
24	$27,818	$14,165	$41,983	$8,600,329

第2年供款共

$503,793

第2年利息

$336,789

第2年共還本金

$167,004

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$27,772	$14,211	$41,983	$8,586,118
26	$27,726	$14,257	$41,983	$8,571,861
27	$27,680	$14,303	$41,983	$8,557,558
28	$27,634	$14,349	$41,983	$8,543,209
29	$27,587	$14,395	$41,983	$8,528,814
30	$27,541	$14,442	$41,983	$8,514,372
31	$27,494	$14,488	$41,983	$8,499,884
32	$27,448	$14,535	$41,983	$8,485,349
33	$27,401	$14,582	$41,983	$8,470,766
34	$27,354	$14,629	$41,983	$8,456,137
35	$27,306	$14,676	$41,983	$8,441,461
36	$27,259	$14,724	$41,983	$8,426,737

第3年供款共

$503,793

第3年利息

$330,201

第3年共還本金

$173,592

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$27,211	$14,771	$41,983	$8,411,965
38	$27,164	$14,819	$41,983	$8,397,146
39	$27,116	$14,867	$41,983	$8,382,279
40	$27,068	$14,915	$41,983	$8,367,364
41	$27,020	$14,963	$41,983	$8,352,401
42	$26,971	$15,011	$41,983	$8,337,390
43	$26,923	$15,060	$41,983	$8,322,330
44	$26,874	$15,109	$41,983	$8,307,221
45	$26,825	$15,157	$41,983	$8,292,064
46	$26,776	$15,206	$41,983	$8,276,857
47	$26,727	$15,255	$41,983	$8,261,602
48	$26,678	$15,305	$41,983	$8,246,297

第4年供款共

$503,793

第4年利息

$323,354

第4年共還本金

$180,439

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$26,629	$15,354	$41,983	$8,230,943
50	$26,579	$15,404	$41,983	$8,215,540
51	$26,529	$15,453	$41,983	$8,200,086
52	$26,479	$15,503	$41,983	$8,184,583
53	$26,429	$15,553	$41,983	$8,169,029
54	$26,379	$15,604	$41,983	$8,153,426
55	$26,329	$15,654	$41,983	$8,137,772
56	$26,278	$15,705	$41,983	$8,122,067
57	$26,228	$15,755	$41,983	$8,106,312
58	$26,177	$15,806	$41,983	$8,090,506
59	$26,126	$15,857	$41,983	$8,074,649
60	$26,074	$15,908	$41,983	$8,058,740

第5年供款共

$503,793

第5年利息

$316,236

第5年共還本金

$187,557

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$26,023	$15,960	$41,983	$8,042,781
62	$25,971	$16,011	$41,983	$8,026,769
63	$25,920	$16,063	$41,983	$8,010,706
64	$25,868	$16,115	$41,983	$7,994,592
65	$25,816	$16,167	$41,983	$7,978,425
66	$25,764	$16,219	$41,983	$7,962,206
67	$25,711	$16,271	$41,983	$7,945,934
68	$25,659	$16,324	$41,983	$7,929,610
69	$25,606	$16,377	$41,983	$7,913,233
70	$25,553	$16,430	$41,983	$7,896,804
71	$25,500	$16,483	$41,983	$7,880,321
72	$25,447	$16,536	$41,983	$7,863,785

第6年供款共

$503,793

第6年利息

$308,838

第6年共還本金

$194,955

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$25,393	$16,589	$41,983	$7,847,196
74	$25,340	$16,643	$41,983	$7,830,553
75	$25,286	$16,697	$41,983	$7,813,856
76	$25,232	$16,751	$41,983	$7,797,106
77	$25,178	$16,805	$41,983	$7,780,301
78	$25,124	$16,859	$41,983	$7,763,442
79	$25,069	$16,913	$41,983	$7,746,529
80	$25,015	$16,968	$41,983	$7,729,561
81	$24,960	$17,023	$41,983	$7,712,538
82	$24,905	$17,078	$41,983	$7,695,461
83	$24,850	$17,133	$41,983	$7,678,328
84	$24,795	$17,188	$41,983	$7,661,140

第7年供款共

$503,793

第7年利息

$301,148

第7年共還本金

$202,645

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$24,739	$17,244	$41,983	$7,643,896
86	$24,683	$17,299	$41,983	$7,626,597
87	$24,628	$17,355	$41,983	$7,609,241
88	$24,572	$17,411	$41,983	$7,591,830
89	$24,515	$17,467	$41,983	$7,574,363
90	$24,459	$17,524	$41,983	$7,556,839
91	$24,402	$17,580	$41,983	$7,539,258
92	$24,346	$17,637	$41,983	$7,521,621
93	$24,289	$17,694	$41,983	$7,503,927
94	$24,231	$17,751	$41,983	$7,486,176
95	$24,174	$17,809	$41,983	$7,468,367
96	$24,117	$17,866	$41,983	$7,450,501

第8年供款共

$503,793

第8年利息

$293,154

第8年共還本金

$210,639

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$24,059	$17,924	$41,983	$7,432,577
98	$24,001	$17,982	$41,983	$7,414,595
99	$23,943	$18,040	$41,983	$7,396,555
100	$23,885	$18,098	$41,983	$7,378,457
101	$23,826	$18,156	$41,983	$7,360,301
102	$23,768	$18,215	$41,983	$7,342,086
103	$23,709	$18,274	$41,983	$7,323,812
104	$23,650	$18,333	$41,983	$7,305,479
105	$23,591	$18,392	$41,983	$7,287,087
106	$23,531	$18,452	$41,983	$7,268,635
107	$23,472	$18,511	$41,983	$7,250,124
108	$23,412	$18,571	$41,983	$7,231,553

第9年供款共

$503,793

第9年利息

$284,845

第9年共還本金

$218,948

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$23,352	$18,631	$41,983	$7,212,922
110	$23,292	$18,691	$41,983	$7,194,231
111	$23,231	$18,751	$41,983	$7,175,480
112	$23,171	$18,812	$41,983	$7,156,668
113	$23,110	$18,873	$41,983	$7,137,795
114	$23,049	$18,934	$41,983	$7,118,861
115	$22,988	$18,995	$41,983	$7,099,867
116	$22,927	$19,056	$41,983	$7,080,810
117	$22,865	$19,118	$41,983	$7,061,693
118	$22,803	$19,179	$41,983	$7,042,513
119	$22,741	$19,241	$41,983	$7,023,272
120	$22,679	$19,303	$41,983	$7,003,969

第10年供款共

$503,793

第10年利息

$276,209

第10年共還本金

$227,584

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$22,617	$19,366	$41,983	$6,984,603
122	$22,554	$19,428	$41,983	$6,965,175
123	$22,492	$19,491	$41,983	$6,945,683
124	$22,429	$19,554	$41,983	$6,926,129
125	$22,366	$19,617	$41,983	$6,906,512
126	$22,302	$19,680	$41,983	$6,886,832
127	$22,239	$19,744	$41,983	$6,867,088
128	$22,175	$19,808	$41,983	$6,847,280
129	$22,111	$19,872	$41,983	$6,827,408
130	$22,047	$19,936	$41,983	$6,807,472
131	$21,982	$20,000	$41,983	$6,787,472
132	$21,918	$20,065	$41,983	$6,767,407

第11年供款共

$503,793

第11年利息

$267,232

第11年共還本金

$236,562

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$21,853	$20,130	$41,983	$6,747,277
134	$21,788	$20,195	$41,983	$6,727,083
135	$21,723	$20,260	$41,983	$6,706,823
136	$21,657	$20,325	$41,983	$6,686,498
137	$21,592	$20,391	$41,983	$6,666,107
138	$21,526	$20,457	$41,983	$6,645,650
139	$21,460	$20,523	$41,983	$6,625,127
140	$21,394	$20,589	$41,983	$6,604,538
141	$21,327	$20,656	$41,983	$6,583,882
142	$21,260	$20,722	$41,983	$6,563,160
143	$21,194	$20,789	$41,983	$6,542,371
144	$21,126	$20,856	$41,983	$6,521,514

第12年供款共

$503,793

第12年利息

$257,900

第12年共還本金

$245,893

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$21,059	$20,924	$41,983	$6,500,591
146	$20,991	$20,991	$41,983	$6,479,599
147	$20,924	$21,059	$41,983	$6,458,540
148	$20,856	$21,127	$41,983	$6,437,413
149	$20,787	$21,195	$41,983	$6,416,218
150	$20,719	$21,264	$41,983	$6,394,954
151	$20,650	$21,332	$41,983	$6,373,622
152	$20,581	$21,401	$41,983	$6,352,221
153	$20,512	$21,470	$41,983	$6,330,750
154	$20,443	$21,540	$41,983	$6,309,210
155	$20,373	$21,609	$41,983	$6,287,601
156	$20,304	$21,679	$41,983	$6,265,922

第13年供款共

$503,793

第13年利息

$248,201

第13年共還本金

$255,592

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$20,234	$21,749	$41,983	$6,244,173
158	$20,163	$21,819	$41,983	$6,222,354
159	$20,093	$21,890	$41,983	$6,200,464
160	$20,022	$21,960	$41,983	$6,178,504
161	$19,951	$22,031	$41,983	$6,156,472
162	$19,880	$22,102	$41,983	$6,134,370
163	$19,809	$22,174	$41,983	$6,112,196
164	$19,737	$22,245	$41,983	$6,089,950
165	$19,665	$22,317	$41,983	$6,067,633
166	$19,593	$22,389	$41,983	$6,045,244
167	$19,521	$22,462	$41,983	$6,022,782
168	$19,449	$22,534	$41,983	$6,000,248

第14年供款共

$503,793

第14年利息

$238,119

第14年共還本金

$265,674

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$19,376	$22,607	$41,983	$5,977,641
170	$19,303	$22,680	$41,983	$5,954,961
171	$19,230	$22,753	$41,983	$5,932,208
172	$19,156	$22,827	$41,983	$5,909,381
173	$19,082	$22,900	$41,983	$5,886,481
174	$19,008	$22,974	$41,983	$5,863,506
175	$18,934	$23,049	$41,983	$5,840,458
176	$18,860	$23,123	$41,983	$5,817,335
177	$18,785	$23,198	$41,983	$5,794,137
178	$18,710	$23,273	$41,983	$5,770,865
179	$18,635	$23,348	$41,983	$5,747,517
180	$18,560	$23,423	$41,983	$5,724,094

第15年供款共

$503,793

第15年利息

$227,639

第15年共還本金

$276,154

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$18,484	$23,499	$41,983	$5,700,595
182	$18,408	$23,575	$41,983	$5,677,021
183	$18,332	$23,651	$41,983	$5,653,370
184	$18,256	$23,727	$41,983	$5,629,643
185	$18,179	$23,804	$41,983	$5,605,839
186	$18,102	$23,881	$41,983	$5,581,958
187	$18,025	$23,958	$41,983	$5,558,001
188	$17,948	$24,035	$41,983	$5,533,966
189	$17,870	$24,113	$41,983	$5,509,853
190	$17,792	$24,191	$41,983	$5,485,663
191	$17,714	$24,269	$41,983	$5,461,394
192	$17,636	$24,347	$41,983	$5,437,047

第16年供款共

$503,793

第16年利息

$216,746

第16年共還本金

$287,047

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$17,557	$24,426	$41,983	$5,412,621
194	$17,478	$24,505	$41,983	$5,388,117
195	$17,399	$24,584	$41,983	$5,363,533
196	$17,320	$24,663	$41,983	$5,338,870
197	$17,240	$24,743	$41,983	$5,314,127
198	$17,160	$24,823	$41,983	$5,289,305
199	$17,080	$24,903	$41,983	$5,264,402
200	$17,000	$24,983	$41,983	$5,239,419
201	$16,919	$25,064	$41,983	$5,214,355
202	$16,838	$25,145	$41,983	$5,189,210
203	$16,757	$25,226	$41,983	$5,163,984
204	$16,675	$25,307	$41,983	$5,138,677

第17年供款共

$503,793

第17年利息

$205,423

第17年共還本金

$298,370

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$16,594	$25,389	$41,983	$5,113,288
206	$16,512	$25,471	$41,983	$5,087,817
207	$16,429	$25,553	$41,983	$5,062,263
208	$16,347	$25,636	$41,983	$5,036,628
209	$16,264	$25,719	$41,983	$5,010,909
210	$16,181	$25,802	$41,983	$4,985,107
211	$16,098	$25,885	$41,983	$4,959,222
212	$16,014	$25,969	$41,983	$4,933,254
213	$15,930	$26,052	$41,983	$4,907,201
214	$15,846	$26,137	$41,983	$4,881,065
215	$15,762	$26,221	$41,983	$4,854,844
216	$15,677	$26,306	$41,983	$4,828,538

第18年供款共

$503,793

第18年利息

$193,654

第18年共還本金

$310,139

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$15,592	$26,391	$41,983	$4,802,147
218	$15,507	$26,476	$41,983	$4,775,671
219	$15,421	$26,561	$41,983	$4,749,110
220	$15,336	$26,647	$41,983	$4,722,463
221	$15,250	$26,733	$41,983	$4,695,730
222	$15,163	$26,819	$41,983	$4,668,910
223	$15,077	$26,906	$41,983	$4,642,004
224	$14,990	$26,993	$41,983	$4,615,011
225	$14,903	$27,080	$41,983	$4,587,931
226	$14,815	$27,168	$41,983	$4,560,764
227	$14,727	$27,255	$41,983	$4,533,508
228	$14,639	$27,343	$41,983	$4,506,165

第19年供款共

$503,793

第19年利息

$181,420

第19年共還本金

$322,373

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,551	$27,432	$41,983	$4,478,733
230	$14,463	$27,520	$41,983	$4,451,213
231	$14,374	$27,609	$41,983	$4,423,604
232	$14,285	$27,698	$41,983	$4,395,906
233	$14,195	$27,788	$41,983	$4,368,118
234	$14,105	$27,877	$41,983	$4,340,241
235	$14,015	$27,967	$41,983	$4,312,274
236	$13,925	$28,058	$41,983	$4,284,216
237	$13,834	$28,148	$41,983	$4,256,067
238	$13,744	$28,239	$41,983	$4,227,828
239	$13,652	$28,330	$41,983	$4,199,498
240	$13,561	$28,422	$41,983	$4,171,076

第20年供款共

$503,793

第20年利息

$168,704

第20年共還本金

$335,089

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,469	$28,514	$41,983	$4,142,562
242	$13,377	$28,606	$41,983	$4,113,957
243	$13,285	$28,698	$41,983	$4,085,258
244	$13,192	$28,791	$41,983	$4,056,468
245	$13,099	$28,884	$41,983	$4,027,584
246	$13,006	$28,977	$41,983	$3,998,607
247	$12,912	$29,071	$41,983	$3,969,536
248	$12,818	$29,164	$41,983	$3,940,372
249	$12,724	$29,259	$41,983	$3,911,113
250	$12,630	$29,353	$41,983	$3,881,760
251	$12,535	$29,448	$41,983	$3,852,312
252	$12,440	$29,543	$41,983	$3,822,769

第21年供款共

$503,793

第21年利息

$155,486

第21年共還本金

$348,307

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,344	$29,638	$41,983	$3,793,131
254	$12,249	$29,734	$41,983	$3,763,397
255	$12,153	$29,830	$41,983	$3,733,566
256	$12,056	$29,926	$41,983	$3,703,640
257	$11,960	$30,023	$41,983	$3,673,617
258	$11,863	$30,120	$41,983	$3,643,497
259	$11,765	$30,217	$41,983	$3,613,280
260	$11,668	$30,315	$41,983	$3,582,965
261	$11,570	$30,413	$41,983	$3,552,552
262	$11,472	$30,511	$41,983	$3,522,041
263	$11,373	$30,610	$41,983	$3,491,431
264	$11,274	$30,708	$41,983	$3,460,723

第22年供款共

$503,793

第22年利息

$141,747

第22年共還本金

$362,046

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,175	$30,808	$41,983	$3,429,916
266	$11,076	$30,907	$41,983	$3,399,009
267	$10,976	$31,007	$41,983	$3,368,002
268	$10,876	$31,107	$41,983	$3,336,895
269	$10,775	$31,207	$41,983	$3,305,687
270	$10,675	$31,308	$41,983	$3,274,379
271	$10,574	$31,409	$41,983	$3,242,970
272	$10,472	$31,511	$41,983	$3,211,459
273	$10,370	$31,612	$41,983	$3,179,847
274	$10,268	$31,715	$41,983	$3,148,132
275	$10,166	$31,817	$41,983	$3,116,315
276	$10,063	$31,920	$41,983	$3,084,396

第23年供款共

$503,793

第23年利息

$127,466

第23年共還本金

$376,327

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,960	$32,023	$41,983	$3,052,373
278	$9,857	$32,126	$41,983	$3,020,247
279	$9,753	$32,230	$41,983	$2,988,017
280	$9,649	$32,334	$41,983	$2,955,683
281	$9,544	$32,438	$41,983	$2,923,245
282	$9,440	$32,543	$41,983	$2,890,702
283	$9,335	$32,648	$41,983	$2,858,053
284	$9,229	$32,754	$41,983	$2,825,300
285	$9,123	$32,859	$41,983	$2,792,440
286	$9,017	$32,966	$41,983	$2,759,475
287	$8,911	$33,072	$41,983	$2,726,403
288	$8,804	$33,179	$41,983	$2,693,224

第24年供款共

$503,793

第24年利息

$112,621

第24年共還本金

$391,172

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,697	$33,286	$41,983	$2,659,938
290	$8,589	$33,393	$41,983	$2,626,545
291	$8,482	$33,501	$41,983	$2,593,044
292	$8,373	$33,609	$41,983	$2,559,434
293	$8,265	$33,718	$41,983	$2,525,716
294	$8,156	$33,827	$41,983	$2,491,889
295	$8,047	$33,936	$41,983	$2,457,953
296	$7,937	$34,046	$41,983	$2,423,908
297	$7,827	$34,156	$41,983	$2,389,752
298	$7,717	$34,266	$41,983	$2,355,486
299	$7,606	$34,377	$41,983	$2,321,110
300	$7,495	$34,488	$41,983	$2,286,622

第25年供款共

$503,793

第25年利息

$97,191

第25年共還本金

$406,602

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,384	$34,599	$41,983	$2,252,023
302	$7,272	$34,711	$41,983	$2,217,313
303	$7,160	$34,823	$41,983	$2,182,490
304	$7,048	$34,935	$41,983	$2,147,555
305	$6,935	$35,048	$41,983	$2,112,507
306	$6,822	$35,161	$41,983	$2,077,346
307	$6,708	$35,275	$41,983	$2,042,071
308	$6,594	$35,389	$41,983	$2,006,683
309	$6,480	$35,503	$41,983	$1,971,180
310	$6,365	$35,617	$41,983	$1,935,562
311	$6,250	$35,733	$41,983	$1,899,830
312	$6,135	$35,848	$41,983	$1,863,982

第26年供款共

$503,793

第26年利息

$81,153

第26年共還本金

$422,640

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,019	$35,964	$41,983	$1,828,018
314	$5,903	$36,080	$41,983	$1,791,938
315	$5,786	$36,196	$41,983	$1,755,742
316	$5,670	$36,313	$41,983	$1,719,429
317	$5,552	$36,430	$41,983	$1,682,999
318	$5,435	$36,548	$41,983	$1,646,450
319	$5,317	$36,666	$41,983	$1,609,784
320	$5,198	$36,785	$41,983	$1,573,000
321	$5,079	$36,903	$41,983	$1,536,097
322	$4,960	$37,022	$41,983	$1,499,074
323	$4,841	$37,142	$41,983	$1,461,932
324	$4,721	$37,262	$41,983	$1,424,670

第27年供款共

$503,793

第27年利息

$64,481

第27年共還本金

$439,312

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,600	$37,382	$41,983	$1,387,288
326	$4,480	$37,503	$41,983	$1,349,785
327	$4,359	$37,624	$41,983	$1,312,161
328	$4,237	$37,746	$41,983	$1,274,415
329	$4,115	$37,867	$41,983	$1,236,548
330	$3,993	$37,990	$41,983	$1,198,558
331	$3,870	$38,112	$41,983	$1,160,446
332	$3,747	$38,235	$41,983	$1,122,210
333	$3,624	$38,359	$41,983	$1,083,851
334	$3,500	$38,483	$41,983	$1,045,368
335	$3,376	$38,607	$41,983	$1,006,761
336	$3,251	$38,732	$41,983	$968,029

第28年供款共

$503,793

第28年利息

$47,152

第28年共還本金

$456,641

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,126	$38,857	$41,983	$929,173
338	$3,000	$38,982	$41,983	$890,190
339	$2,875	$39,108	$41,983	$851,082
340	$2,748	$39,234	$41,983	$811,848
341	$2,622	$39,361	$41,983	$772,486
342	$2,494	$39,488	$41,983	$732,998
343	$2,367	$39,616	$41,983	$693,382
344	$2,239	$39,744	$41,983	$653,639
345	$2,111	$39,872	$41,983	$613,767
346	$1,982	$40,001	$41,983	$573,766
347	$1,853	$40,130	$41,983	$533,636
348	$1,723	$40,260	$41,983	$493,376

第29年供款共

$503,793

第29年利息

$29,140

第29年共還本金

$474,653

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,593	$40,390	$41,983	$452,987
350	$1,463	$40,520	$41,983	$412,467
351	$1,332	$40,651	$41,983	$371,816
352	$1,201	$40,782	$41,983	$331,034
353	$1,069	$40,914	$41,983	$290,120
354	$937	$41,046	$41,983	$249,074
355	$804	$41,178	$41,983	$207,896
356	$671	$41,311	$41,983	$166,584
357	$538	$41,445	$41,983	$125,139
358	$404	$41,579	$41,983	$83,561
359	$270	$41,713	$41,983	$41,848
360	$135	$41,848	$41,983	$0

第30年供款共

$503,793

第30年利息

$10,417

第30年共還本金

$493,376

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$14,515,797

免責聲明

筍盤推介

按揭保險費
info