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$14,101,010

每月供款
$42,031

首期

$-1,360,000

總貸款額

$9,360,000

總利息

$5,771,010

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-1,030,000

按月供比率計算

$84,061

置業成本總預算

HK$-1,030,000

首期

$-1,360,000
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

$84,061

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

VR實景

馬鞍山新港城

thumb_up

極高層開揚居高臨下向南球場景三房企理

實

527 呎

@13,662

建

696 呎

@10,345

local_fire_department 至HIT

售$720 萬

實

527 呎

@13,662

建

696 呎

@10,345

售$720 萬

local_fire_department 至HIT

馬鞍山迎濤灣 B座

thumb_up

迎濤灣

實

506 呎

@14,427

建

683 呎

@10,688

local_fire_department 至HIT

售$730 萬

實

506 呎

@14,427

建

683 呎

@10,688

售$730 萬

local_fire_department 至HIT

西貢逸瓏海滙第

thumb_up

逸瓏海滙

實

586 呎

@14,300

local_fire_department 至HIT

售$838 萬

實

586 呎

@14,300

售$838 萬

local_fire_department 至HIT

VR實景

粉嶺牽晴間

thumb_up

高層大3房,開揚山景,心曠神怡

實

634 呎

@12,587

建

868 呎

@9,194

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

售$798 萬

實

634 呎

@12,587

建

868 呎

@9,194

售$798 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

VR實景

沙田晴碧花園

thumb_up

世紀21奇豐!獨家!獨家! 最大三房一套特式戶市場罕有!

實

675 呎

@11,852

建

879 呎

@9,101

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$800 萬

實

675 呎

@11,852

建

879 呎

@9,101

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

金豐大廈

thumb_up

高層3房靚裝海景實用呂字廳

實

578 呎

@12,111

建

696 呎

@10,057

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

578 呎

@12,111

建

696 呎

@10,057

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田帝堡城第06座

thumb_up

罕有玻璃屋連天台　新鴻基名牌兩房

實

580 呎

@13,448

建

726 呎

@10,744

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

580 呎

@13,448

建

726 呎

@10,744

售$780 萬

local_fire_department 至HIT hotel_class 樓王

沙田翠湖花園

thumb_up

罕有河景3房放售

實

694 呎

@11,787

建

862 呎

@9,490

local_fire_department 至HIT

售$818 萬

實

694 呎

@11,787

建

862 呎

@9,490

售$818 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣

thumb_up

嘉華星濤灣, 全海景高層

實

516 呎

@14,341

建

724 呎

@10,221

hotel_class 樓王 local_offer 低水筍價

售$740 萬

實

516 呎

@14,341

建

724 呎

@10,221

售$740 萬

hotel_class 樓王 local_offer 低水筍價

沙田碧濤花園

thumb_up

真人靚過上鏡快約睇

實

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 萬

實

662 呎

@10,876

建

968 呎

@7,438

售$720 萬

local_fire_department 至HIT

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙

實

599 呎

@14,190

local_offer 低水筍價

售$850 萬

實

599 呎

@14,190

售$850 萬

local_offer 低水筍價

馬鞍山迎海第01期第03座

thumb_up

海景1房+書房

實

512 呎

@13,672

建

642 呎

@10,903

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

512 呎

@13,672

建

642 呎

@10,903

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$56,019	$43,046	$35,275	$30,105
1.500	$58,102	$45,166	$37,434	$32,303
2.000	$60,232	$47,351	$39,673	$34,596
2.500	$62,411	$49,599	$41,991	$36,983
3.000	$64,638	$51,910	$44,386	$39,462
3.500	$66,913	$54,284	$46,858	$42,031
4.000	$69,235	$56,720	$49,406	$44,686
4.500	$71,603	$59,216	$52,026	$47,426
5.000	$74,018	$61,772	$54,718	$50,247
5.500	$76,479	$64,386	$57,479	$53,145
6.000	$78,985	$67,058	$60,307	$56,118

每月供款$42,031

年期

30年

貸款金額

$9,360,000

總利息

$5,771,010

總貸款連利息

$15,131,010

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$27,300	$14,731	$42,031	$9,345,269
2	$27,257	$14,774	$42,031	$9,330,496
3	$27,214	$14,817	$42,031	$9,315,679
4	$27,171	$14,860	$42,031	$9,300,819
5	$27,127	$14,903	$42,031	$9,285,916
6	$27,084	$14,947	$42,031	$9,270,970
7	$27,040	$14,990	$42,031	$9,255,979
8	$26,997	$15,034	$42,031	$9,240,945
9	$26,953	$15,078	$42,031	$9,225,867
10	$26,909	$15,122	$42,031	$9,210,746
11	$26,865	$15,166	$42,031	$9,195,580
12	$26,820	$15,210	$42,031	$9,180,370

第1年供款共

$504,367

第1年利息

$324,737

第1年共還本金

$179,630

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$26,776	$15,255	$42,031	$9,165,115
14	$26,732	$15,299	$42,031	$9,149,816
15	$26,687	$15,344	$42,031	$9,134,472
16	$26,642	$15,388	$42,031	$9,119,084
17	$26,597	$15,433	$42,031	$9,103,651
18	$26,552	$15,478	$42,031	$9,088,173
19	$26,507	$15,523	$42,031	$9,072,649
20	$26,462	$15,569	$42,031	$9,057,081
21	$26,416	$15,614	$42,031	$9,041,466
22	$26,371	$15,660	$42,031	$9,025,807
23	$26,325	$15,705	$42,031	$9,010,101
24	$26,279	$15,751	$42,031	$8,994,350

第2年供款共

$504,367

第2年利息

$318,348

第2年共還本金

$186,019

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$26,234	$15,797	$42,031	$8,978,553
26	$26,187	$15,843	$42,031	$8,962,710
27	$26,141	$15,889	$42,031	$8,946,821
28	$26,095	$15,936	$42,031	$8,930,885
29	$26,048	$15,982	$42,031	$8,914,903
30	$26,002	$16,029	$42,031	$8,898,874
31	$25,955	$16,076	$42,031	$8,882,799
32	$25,908	$16,122	$42,031	$8,866,676
33	$25,861	$16,169	$42,031	$8,850,507
34	$25,814	$16,217	$42,031	$8,834,290
35	$25,767	$16,264	$42,031	$8,818,026
36	$25,719	$16,311	$42,031	$8,801,715

第3年供款共

$504,367

第3年利息

$311,732

第3年共還本金

$192,635

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$25,672	$16,359	$42,031	$8,785,356
38	$25,624	$16,407	$42,031	$8,768,949
39	$25,576	$16,454	$42,031	$8,752,495
40	$25,528	$16,502	$42,031	$8,735,992
41	$25,480	$16,551	$42,031	$8,719,442
42	$25,432	$16,599	$42,031	$8,702,843
43	$25,383	$16,647	$42,031	$8,686,196
44	$25,335	$16,696	$42,031	$8,669,500
45	$25,286	$16,745	$42,031	$8,652,755
46	$25,237	$16,793	$42,031	$8,635,962
47	$25,188	$16,842	$42,031	$8,619,120
48	$25,139	$16,891	$42,031	$8,602,228

第4年供款共

$504,367

第4年利息

$304,880

第4年共還本金

$199,487

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$25,090	$16,941	$42,031	$8,585,287
50	$25,040	$16,990	$42,031	$8,568,297
51	$24,991	$17,040	$42,031	$8,551,257
52	$24,941	$17,089	$42,031	$8,534,168
53	$24,891	$17,139	$42,031	$8,517,029
54	$24,841	$17,189	$42,031	$8,499,839
55	$24,791	$17,239	$42,031	$8,482,600
56	$24,741	$17,290	$42,031	$8,465,310
57	$24,690	$17,340	$42,031	$8,447,970
58	$24,640	$17,391	$42,031	$8,430,580
59	$24,589	$17,441	$42,031	$8,413,138
60	$24,538	$17,492	$42,031	$8,395,646

第5年供款共

$504,367

第5年利息

$297,785

第5年共還本金

$206,582

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$24,487	$17,543	$42,031	$8,378,103
62	$24,436	$17,594	$42,031	$8,360,508
63	$24,385	$17,646	$42,031	$8,342,863
64	$24,333	$17,697	$42,031	$8,325,165
65	$24,282	$17,749	$42,031	$8,307,416
66	$24,230	$17,801	$42,031	$8,289,616
67	$24,178	$17,853	$42,031	$8,271,763
68	$24,126	$17,905	$42,031	$8,253,859
69	$24,074	$17,957	$42,031	$8,235,902
70	$24,021	$18,009	$42,031	$8,217,893
71	$23,969	$18,062	$42,031	$8,199,831
72	$23,916	$18,114	$42,031	$8,181,716

第6年供款共

$504,367

第6年利息

$290,437

第6年共還本金

$213,930

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$23,863	$18,167	$42,031	$8,163,549
74	$23,810	$18,220	$42,031	$8,145,329
75	$23,757	$18,273	$42,031	$8,127,056
76	$23,704	$18,327	$42,031	$8,108,729
77	$23,650	$18,380	$42,031	$8,090,349
78	$23,597	$18,434	$42,031	$8,071,915
79	$23,543	$18,487	$42,031	$8,053,428
80	$23,489	$18,541	$42,031	$8,034,886
81	$23,435	$18,595	$42,031	$8,016,291
82	$23,381	$18,650	$42,031	$7,997,641
83	$23,326	$18,704	$42,031	$7,978,937
84	$23,272	$18,759	$42,031	$7,960,178

第7年供款共

$504,367

第7年利息

$282,829

第7年共還本金

$221,538

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$23,217	$18,813	$42,031	$7,941,365
86	$23,162	$18,868	$42,031	$7,922,496
87	$23,107	$18,923	$42,031	$7,903,573
88	$23,052	$18,978	$42,031	$7,884,595
89	$22,997	$19,034	$42,031	$7,865,561
90	$22,941	$19,089	$42,031	$7,846,471
91	$22,886	$19,145	$42,031	$7,827,326
92	$22,830	$19,201	$42,031	$7,808,126
93	$22,774	$19,257	$42,031	$7,788,869
94	$22,718	$19,313	$42,031	$7,769,556
95	$22,661	$19,369	$42,031	$7,750,186
96	$22,605	$19,426	$42,031	$7,730,760

第8年供款共

$504,367

第8年利息

$274,949

第8年共還本金

$229,418

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$22,548	$19,483	$42,031	$7,711,278
98	$22,491	$19,539	$42,031	$7,691,738
99	$22,434	$19,596	$42,031	$7,672,142
100	$22,377	$19,654	$42,031	$7,652,489
101	$22,320	$19,711	$42,031	$7,632,778
102	$22,262	$19,768	$42,031	$7,613,010
103	$22,205	$19,826	$42,031	$7,593,184
104	$22,147	$19,884	$42,031	$7,573,300
105	$22,089	$19,942	$42,031	$7,553,358
106	$22,031	$20,000	$42,031	$7,533,358
107	$21,972	$20,058	$42,031	$7,513,300
108	$21,914	$20,117	$42,031	$7,493,183

第9年供款共

$504,367

第9年利息

$266,790

第9年共還本金

$237,577

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$21,855	$20,175	$42,031	$7,473,007
110	$21,796	$20,234	$42,031	$7,452,773
111	$21,737	$20,293	$42,031	$7,432,480
112	$21,678	$20,353	$42,031	$7,412,127
113	$21,619	$20,412	$42,031	$7,391,715
114	$21,559	$20,471	$42,031	$7,371,244
115	$21,499	$20,531	$42,031	$7,350,713
116	$21,440	$20,591	$42,031	$7,330,122
117	$21,380	$20,651	$42,031	$7,309,471
118	$21,319	$20,711	$42,031	$7,288,760
119	$21,259	$20,772	$42,031	$7,267,988
120	$21,198	$20,832	$42,031	$7,247,156

第10年供款共

$504,367

第10年利息

$258,340

第10年共還本金

$246,027

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$21,138	$20,893	$42,031	$7,226,262
122	$21,077	$20,954	$42,031	$7,205,309
123	$21,015	$21,015	$42,031	$7,184,293
124	$20,954	$21,076	$42,031	$7,163,217
125	$20,893	$21,138	$42,031	$7,142,079
126	$20,831	$21,200	$42,031	$7,120,880
127	$20,769	$21,261	$42,031	$7,099,618
128	$20,707	$21,323	$42,031	$7,078,295
129	$20,645	$21,386	$42,031	$7,056,909
130	$20,583	$21,448	$42,031	$7,035,461
131	$20,520	$21,510	$42,031	$7,013,951
132	$20,457	$21,573	$42,031	$6,992,378

第11年供款共

$504,367

第11年利息

$249,589

第11年共還本金

$254,778

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$20,394	$21,636	$42,031	$6,970,742
134	$20,331	$21,699	$42,031	$6,949,042
135	$20,268	$21,763	$42,031	$6,927,280
136	$20,205	$21,826	$42,031	$6,905,454
137	$20,141	$21,890	$42,031	$6,883,564
138	$20,077	$21,954	$42,031	$6,861,611
139	$20,013	$22,018	$42,031	$6,839,593
140	$19,949	$22,082	$42,031	$6,817,511
141	$19,884	$22,146	$42,031	$6,795,365
142	$19,820	$22,211	$42,031	$6,773,154
143	$19,755	$22,276	$42,031	$6,750,879
144	$19,690	$22,341	$42,031	$6,728,538

第12年供款共

$504,367

第12年利息

$240,528

第12年共還本金

$263,839

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$19,625	$22,406	$42,031	$6,706,133
146	$19,560	$22,471	$42,031	$6,683,662
147	$19,494	$22,537	$42,031	$6,661,125
148	$19,428	$22,602	$42,031	$6,638,523
149	$19,362	$22,668	$42,031	$6,615,854
150	$19,296	$22,734	$42,031	$6,593,120
151	$19,230	$22,801	$42,031	$6,570,319
152	$19,163	$22,867	$42,031	$6,547,452
153	$19,097	$22,934	$42,031	$6,524,518
154	$19,030	$23,001	$42,031	$6,501,518
155	$18,963	$23,068	$42,031	$6,478,450
156	$18,895	$23,135	$42,031	$6,455,315

第13年供款共

$504,367

第13年利息

$231,144

第13年共還本金

$273,223

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$18,828	$23,203	$42,031	$6,432,112
158	$18,760	$23,270	$42,031	$6,408,842
159	$18,692	$23,338	$42,031	$6,385,504
160	$18,624	$23,406	$42,031	$6,362,098
161	$18,556	$23,474	$42,031	$6,338,623
162	$18,488	$23,543	$42,031	$6,315,080
163	$18,419	$23,612	$42,031	$6,291,469
164	$18,350	$23,680	$42,031	$6,267,788
165	$18,281	$23,750	$42,031	$6,244,039
166	$18,212	$23,819	$42,031	$6,220,220
167	$18,142	$23,888	$42,031	$6,196,332
168	$18,073	$23,958	$42,031	$6,172,374

第14年供款共

$504,367

第14年利息

$221,426

第14年共還本金

$282,941

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,003	$24,028	$42,031	$6,148,346
170	$17,933	$24,098	$42,031	$6,124,248
171	$17,862	$24,168	$42,031	$6,100,080
172	$17,792	$24,239	$42,031	$6,075,841
173	$17,721	$24,309	$42,031	$6,051,532
174	$17,650	$24,380	$42,031	$6,027,151
175	$17,579	$24,451	$42,031	$6,002,700
176	$17,508	$24,523	$42,031	$5,978,177
177	$17,436	$24,594	$42,031	$5,953,583
178	$17,365	$24,666	$42,031	$5,928,917
179	$17,293	$24,738	$42,031	$5,904,179
180	$17,221	$24,810	$42,031	$5,879,369

第15年供款共

$504,367

第15年利息

$211,362

第15年共還本金

$293,005

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,148	$24,882	$42,031	$5,854,487
182	$17,076	$24,955	$42,031	$5,829,532
183	$17,003	$25,028	$42,031	$5,804,504
184	$16,930	$25,101	$42,031	$5,779,403
185	$16,857	$25,174	$42,031	$5,754,229
186	$16,783	$25,247	$42,031	$5,728,982
187	$16,710	$25,321	$42,031	$5,703,661
188	$16,636	$25,395	$42,031	$5,678,266
189	$16,562	$25,469	$42,031	$5,652,797
190	$16,487	$25,543	$42,031	$5,627,253
191	$16,413	$25,618	$42,031	$5,601,636
192	$16,338	$25,692	$42,031	$5,575,943

第16年供款共

$504,367

第16年利息

$200,941

第16年共還本金

$303,426

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$16,263	$25,767	$42,031	$5,550,176
194	$16,188	$25,843	$42,031	$5,524,333
195	$16,113	$25,918	$42,031	$5,498,415
196	$16,037	$25,994	$42,031	$5,472,422
197	$15,961	$26,069	$42,031	$5,446,352
198	$15,885	$26,145	$42,031	$5,420,207
199	$15,809	$26,222	$42,031	$5,393,985
200	$15,732	$26,298	$42,031	$5,367,687
201	$15,656	$26,375	$42,031	$5,341,312
202	$15,579	$26,452	$42,031	$5,314,861
203	$15,502	$26,529	$42,031	$5,288,332
204	$15,424	$26,606	$42,031	$5,261,725

第17年供款共

$504,367

第17年利息

$190,149

第17年共還本金

$314,218

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,347	$26,684	$42,031	$5,235,042
206	$15,269	$26,762	$42,031	$5,208,280
207	$15,191	$26,840	$42,031	$5,181,440
208	$15,113	$26,918	$42,031	$5,154,522
209	$15,034	$26,997	$42,031	$5,127,525
210	$14,955	$27,075	$42,031	$5,100,450
211	$14,876	$27,154	$42,031	$5,073,296
212	$14,797	$27,233	$42,031	$5,046,062
213	$14,718	$27,313	$42,031	$5,018,750
214	$14,638	$27,393	$42,031	$4,991,357
215	$14,558	$27,472	$42,031	$4,963,885
216	$14,478	$27,553	$42,031	$4,936,332

第18年供款共

$504,367

第18年利息

$178,973

第18年共還本金

$325,394

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,398	$27,633	$42,031	$4,908,699
218	$14,317	$27,714	$42,031	$4,880,985
219	$14,236	$27,794	$42,031	$4,853,191
220	$14,155	$27,875	$42,031	$4,825,316
221	$14,074	$27,957	$42,031	$4,797,359
222	$13,992	$28,038	$42,031	$4,769,321
223	$13,911	$28,120	$42,031	$4,741,201
224	$13,829	$28,202	$42,031	$4,712,998
225	$13,746	$28,284	$42,031	$4,684,714
226	$13,664	$28,367	$42,031	$4,656,347
227	$13,581	$28,450	$42,031	$4,627,898
228	$13,498	$28,533	$42,031	$4,599,365

第19年供款共

$504,367

第19年利息

$167,400

第19年共還本金

$336,967

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,415	$28,616	$42,031	$4,570,749
230	$13,331	$28,699	$42,031	$4,542,050
231	$13,248	$28,783	$42,031	$4,513,267
232	$13,164	$28,867	$42,031	$4,484,400
233	$13,080	$28,951	$42,031	$4,455,449
234	$12,995	$29,036	$42,031	$4,426,414
235	$12,910	$29,120	$42,031	$4,397,294
236	$12,825	$29,205	$42,031	$4,368,088
237	$12,740	$29,290	$42,031	$4,338,798
238	$12,655	$29,376	$42,031	$4,309,422
239	$12,569	$29,461	$42,031	$4,279,961
240	$12,483	$29,547	$42,031	$4,250,414

第20年供款共

$504,367

第20年利息

$155,415

第20年共還本金

$348,952

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,397	$29,634	$42,031	$4,220,780
242	$12,311	$29,720	$42,031	$4,191,060
243	$12,224	$29,807	$42,031	$4,161,253
244	$12,137	$29,894	$42,031	$4,131,360
245	$12,050	$29,981	$42,031	$4,101,379
246	$11,962	$30,068	$42,031	$4,071,311
247	$11,875	$30,156	$42,031	$4,041,155
248	$11,787	$30,244	$42,031	$4,010,911
249	$11,698	$30,332	$42,031	$3,980,579
250	$11,610	$30,421	$42,031	$3,950,158
251	$11,521	$30,509	$42,031	$3,919,649
252	$11,432	$30,598	$42,031	$3,889,051

第21年供款共

$504,367

第21年利息

$143,004

第21年共還本金

$361,363

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,343	$30,688	$42,031	$3,858,363
254	$11,254	$30,777	$42,031	$3,827,586
255	$11,164	$30,867	$42,031	$3,796,719
256	$11,074	$30,957	$42,031	$3,765,763
257	$10,983	$31,047	$42,031	$3,734,715
258	$10,893	$31,138	$42,031	$3,703,578
259	$10,802	$31,228	$42,031	$3,672,349
260	$10,711	$31,320	$42,031	$3,641,030
261	$10,620	$31,411	$42,031	$3,609,619
262	$10,528	$31,503	$42,031	$3,578,116
263	$10,436	$31,594	$42,031	$3,546,522
264	$10,344	$31,687	$42,031	$3,514,835

第22年供款共

$504,367

第22年利息

$130,152

第22年共還本金

$374,215

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,252	$31,779	$42,031	$3,483,056
266	$10,159	$31,872	$42,031	$3,451,185
267	$10,066	$31,965	$42,031	$3,419,220
268	$9,973	$32,058	$42,031	$3,387,162
269	$9,879	$32,151	$42,031	$3,355,011
270	$9,785	$32,245	$42,031	$3,322,766
271	$9,691	$32,339	$42,031	$3,290,427
272	$9,597	$32,434	$42,031	$3,257,993
273	$9,502	$32,528	$42,031	$3,225,465
274	$9,408	$32,623	$42,031	$3,192,842
275	$9,312	$32,718	$42,031	$3,160,124
276	$9,217	$32,814	$42,031	$3,127,310

第23年供款共

$504,367

第23年利息

$116,842

第23年共還本金

$387,525

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,121	$32,909	$42,031	$3,094,401
278	$9,025	$33,005	$42,031	$3,061,396
279	$8,929	$33,102	$42,031	$3,028,294
280	$8,833	$33,198	$42,031	$2,995,096
281	$8,736	$33,295	$42,031	$2,961,801
282	$8,639	$33,392	$42,031	$2,928,409
283	$8,541	$33,489	$42,031	$2,894,920
284	$8,444	$33,587	$42,031	$2,861,333
285	$8,346	$33,685	$42,031	$2,827,648
286	$8,247	$33,783	$42,031	$2,793,865
287	$8,149	$33,882	$42,031	$2,759,983
288	$8,050	$33,981	$42,031	$2,726,002

第24年供款共

$504,367

第24年利息

$103,059

第24年共還本金

$401,308

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,951	$34,080	$42,031	$2,691,922
290	$7,851	$34,179	$42,031	$2,657,743
291	$7,752	$34,279	$42,031	$2,623,464
292	$7,652	$34,379	$42,031	$2,589,086
293	$7,551	$34,479	$42,031	$2,554,606
294	$7,451	$34,580	$42,031	$2,520,027
295	$7,350	$34,681	$42,031	$2,485,346
296	$7,249	$34,782	$42,031	$2,450,565
297	$7,147	$34,883	$42,031	$2,415,682
298	$7,046	$34,985	$42,031	$2,380,697
299	$6,944	$35,087	$42,031	$2,345,610
300	$6,841	$35,189	$42,031	$2,310,421

第25年供款共

$504,367

第25年利息

$88,786

第25年共還本金

$415,581

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,739	$35,292	$42,031	$2,275,129
302	$6,636	$35,395	$42,031	$2,239,734
303	$6,533	$35,498	$42,031	$2,204,236
304	$6,429	$35,602	$42,031	$2,168,634
305	$6,325	$35,705	$42,031	$2,132,929
306	$6,221	$35,810	$42,031	$2,097,119
307	$6,117	$35,914	$42,031	$2,061,205
308	$6,012	$36,019	$42,031	$2,025,187
309	$5,907	$36,124	$42,031	$1,989,063
310	$5,801	$36,229	$42,031	$1,952,834
311	$5,696	$36,335	$42,031	$1,916,499
312	$5,590	$36,441	$42,031	$1,880,058

第26年供款共

$504,367

第26年利息

$74,005

第26年共還本金

$430,362

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,484	$36,547	$42,031	$1,843,511
314	$5,377	$36,654	$42,031	$1,806,857
315	$5,270	$36,761	$42,031	$1,770,097
316	$5,163	$36,868	$42,031	$1,733,229
317	$5,055	$36,975	$42,031	$1,696,254
318	$4,947	$37,083	$42,031	$1,659,171
319	$4,839	$37,191	$42,031	$1,621,979
320	$4,731	$37,300	$42,031	$1,584,679
321	$4,622	$37,409	$42,031	$1,547,271
322	$4,513	$37,518	$42,031	$1,509,753
323	$4,403	$37,627	$42,031	$1,472,126
324	$4,294	$37,737	$42,031	$1,434,389

第27年供款共

$504,367

第27年利息

$58,698

第27年共還本金

$445,669

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,184	$37,847	$42,031	$1,396,542
326	$4,073	$37,957	$42,031	$1,358,585
327	$3,963	$38,068	$42,031	$1,320,517
328	$3,852	$38,179	$42,031	$1,282,338
329	$3,740	$38,290	$42,031	$1,244,047
330	$3,628	$38,402	$42,031	$1,205,645
331	$3,516	$38,514	$42,031	$1,167,131
332	$3,404	$38,626	$42,031	$1,128,505
333	$3,291	$38,739	$42,031	$1,089,765
334	$3,178	$38,852	$42,031	$1,050,913
335	$3,065	$38,965	$42,031	$1,011,948
336	$2,952	$39,079	$42,031	$972,869

第28年供款共

$504,367

第28年利息

$42,847

第28年共還本金

$461,520

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,838	$39,193	$42,031	$933,676
338	$2,723	$39,307	$42,031	$894,368
339	$2,609	$39,422	$42,031	$854,946
340	$2,494	$39,537	$42,031	$815,409
341	$2,378	$39,652	$42,031	$775,757
342	$2,263	$39,768	$42,031	$735,989
343	$2,147	$39,884	$42,031	$696,105
344	$2,030	$40,000	$42,031	$656,105
345	$1,914	$40,117	$42,031	$615,988
346	$1,797	$40,234	$42,031	$575,754
347	$1,679	$40,351	$42,031	$535,403
348	$1,562	$40,469	$42,031	$494,934

第29年供款共

$504,367

第29年利息

$26,432

第29年共還本金

$477,935

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,444	$40,587	$42,031	$454,347
350	$1,325	$40,705	$42,031	$413,641
351	$1,206	$40,824	$42,031	$372,817
352	$1,087	$40,943	$42,031	$331,874
353	$968	$41,063	$42,031	$290,811
354	$848	$41,182	$42,031	$249,629
355	$728	$41,302	$42,031	$208,327
356	$608	$41,423	$42,031	$166,904
357	$487	$41,544	$42,031	$125,360
358	$366	$41,665	$42,031	$83,695
359	$244	$41,786	$42,031	$41,908
360	$122	$41,908	$42,031	$0

第30年供款共

$504,367

第30年利息

$9,433

第30年共還本金

$494,934

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$14,101,010

免責聲明

筍盤推介

按揭保險費
info