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$14,482,083

每月供款
$45,979

首期

$-2,400,000

總貸款額

$10,400,000

總利息

$6,152,083

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,070,000

按月供比率計算

$91,956

置業成本總預算

HK$-2,070,000

首期

$-2,400,000
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

$91,956

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

馬鞍山迎濤灣 B座

thumb_up

真盤-有傢俱即住3房套海景筍租)*鄰近馬鞍山鐵路站

實

734 呎

@10,218

建

973 呎

@7,708

vpn_key 有匙即睇

售$750 萬

實

734 呎

@10,218

建

973 呎

@7,708

售$750 萬

vpn_key 有匙即睇

沙田濱景花園

thumb_up

河景~靚裝修~可約睇樓

實

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$768 萬

實

543 呎

@14,144

建

659 呎

@11,654

售$768 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@11,312

local_fire_department 至HIT

售$750 萬

實

663 呎

@11,312

售$750 萬

local_fire_department 至HIT

西貢蠔涌村

thumb_up

蠔涌村

建

1,350 呎

@6,296

local_offer 低水筍價

售$850 萬

建

1,350 呎

@6,296

售$850 萬

local_offer 低水筍價

KOL實拍 VR實景

沙田沙田第一城

thumb_up

奇豐精選大廳有裝有露台東南園景人見人愛實盤可約睇

實

819 呎

@10,989

建

980 呎

@9,184

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山天宇海第3B座

thumb_up

單邊海景, 誠意出讓

實

763 呎

@11,796

建

1,004 呎

@8,964

flight_takeoff 移民急讓

售$900 萬

實

763 呎

@11,796

建

1,004 呎

@8,964

售$900 萬

flight_takeoff 移民急讓

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

沙田恒峰花園

thumb_up

3房套山景實盤約睇

實

638 呎

@11,755

建

826 呎

@9,080

real_estate_agent 罕有放盤

售$750 萬

實

638 呎

@11,755

建

826 呎

@9,080

售$750 萬

real_estate_agent 罕有放盤

KOL實拍 VR實景

沙田曉翠山莊 - 中層企理

thumb_up

實用三房套連工人房, 有匙即睇!

實

817 呎

@10,771

建

978 呎

@8,998

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

售$880 萬

實

817 呎

@10,771

建

978 呎

@8,998

售$880 萬

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

馬鞍山泓碧第02座

thumb_up

靚仔裝修，高層開揚景，有心放賣

實

480 呎

@14,583

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

480 呎

@14,583

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

沙田沙田第一城

thumb_up

罕有特別積大房大廳靚景歡迎約睇

實

688 呎

@11,919

建

870 呎

@9,425

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$820 萬

實

688 呎

@11,919

建

870 呎

@9,425

售$820 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$62,243	$47,829	$39,195	$33,451
1.500	$64,557	$50,185	$41,593	$35,893
2.000	$66,925	$52,612	$44,081	$38,440
2.500	$69,346	$55,110	$46,656	$41,093
3.000	$71,820	$57,678	$49,318	$43,847
3.375	$73,711	$59,650	$51,370	$45,978
3.500	$74,348	$60,316	$52,065	$46,701
4.000	$76,928	$63,022	$54,895	$49,651
4.500	$79,559	$65,796	$57,807	$52,695
5.000	$82,243	$68,635	$60,797	$55,829
5.500	$84,977	$71,540	$63,865	$59,050
6.000	$87,761	$74,509	$67,007	$62,353

每月供款$45,979

年期

30年

貸款金額

$10,400,000

總利息

$6,152,083

總貸款連利息

$16,552,083

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$29,250	$16,728	$45,978	$10,383,272
2	$29,203	$16,775	$45,978	$10,366,497
3	$29,156	$16,822	$45,978	$10,349,675
4	$29,108	$16,870	$45,978	$10,332,805
5	$29,061	$16,917	$45,978	$10,315,888
6	$29,013	$16,965	$45,978	$10,298,924
7	$28,966	$17,012	$45,978	$10,281,911
8	$28,918	$17,060	$45,978	$10,264,851
9	$28,870	$17,108	$45,978	$10,247,743
10	$28,822	$17,156	$45,978	$10,230,587
11	$28,774	$17,204	$45,978	$10,213,382
12	$28,725	$17,253	$45,978	$10,196,129

第1年供款共

$551,736

第1年利息

$347,866

第1年共還本金

$203,871

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$28,677	$17,301	$45,978	$10,178,828
14	$28,628	$17,350	$45,978	$10,161,478
15	$28,579	$17,399	$45,978	$10,144,079
16	$28,530	$17,448	$45,978	$10,126,631
17	$28,481	$17,497	$45,978	$10,109,135
18	$28,432	$17,546	$45,978	$10,091,589
19	$28,383	$17,595	$45,978	$10,073,993
20	$28,333	$17,645	$45,978	$10,056,348
21	$28,283	$17,695	$45,978	$10,038,654
22	$28,234	$17,744	$45,978	$10,020,909
23	$28,184	$17,794	$45,978	$10,003,115
24	$28,134	$17,844	$45,978	$9,985,271

第2年供款共

$551,736

第2年利息

$340,877

第2年共還本金

$210,859

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$28,084	$17,894	$45,978	$9,967,376
26	$28,033	$17,945	$45,978	$9,949,432
27	$27,983	$17,995	$45,978	$9,931,437
28	$27,932	$18,046	$45,978	$9,913,391
29	$27,881	$18,097	$45,978	$9,895,294
30	$27,831	$18,147	$45,978	$9,877,147
31	$27,779	$18,199	$45,978	$9,858,948
32	$27,728	$18,250	$45,978	$9,840,698
33	$27,677	$18,301	$45,978	$9,822,397
34	$27,625	$18,353	$45,978	$9,804,045
35	$27,574	$18,404	$45,978	$9,785,641
36	$27,522	$18,456	$45,978	$9,767,185

第3年供款共

$551,736

第3年利息

$333,650

第3年共還本金

$218,086

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$27,470	$18,508	$45,978	$9,748,677
38	$27,418	$18,560	$45,978	$9,730,117
39	$27,366	$18,612	$45,978	$9,711,505
40	$27,314	$18,664	$45,978	$9,692,841
41	$27,261	$18,717	$45,978	$9,674,124
42	$27,208	$18,770	$45,978	$9,655,354
43	$27,156	$18,822	$45,978	$9,636,532
44	$27,103	$18,875	$45,978	$9,617,657
45	$27,050	$18,928	$45,978	$9,598,728
46	$26,996	$18,982	$45,978	$9,579,747
47	$26,943	$19,035	$45,978	$9,560,712
48	$26,890	$19,089	$45,978	$9,541,623

第4年供款共

$551,736

第4年利息

$326,175

第4年共還本金

$225,562

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$26,836	$19,142	$45,978	$9,522,481
50	$26,782	$19,196	$45,978	$9,503,285
51	$26,728	$19,250	$45,978	$9,484,035
52	$26,674	$19,304	$45,978	$9,464,731
53	$26,620	$19,358	$45,978	$9,445,372
54	$26,565	$19,413	$45,978	$9,425,960
55	$26,511	$19,467	$45,978	$9,406,492
56	$26,456	$19,522	$45,978	$9,386,970
57	$26,401	$19,577	$45,978	$9,367,393
58	$26,346	$19,632	$45,978	$9,347,760
59	$26,291	$19,687	$45,978	$9,328,073
60	$26,235	$19,743	$45,978	$9,308,330

第5年供款共

$551,736

第5年利息

$318,443

第5年共還本金

$233,293

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$26,180	$19,798	$45,978	$9,288,532
62	$26,124	$19,854	$45,978	$9,268,678
63	$26,068	$19,910	$45,978	$9,248,768
64	$26,012	$19,966	$45,978	$9,228,802
65	$25,956	$20,022	$45,978	$9,208,780
66	$25,900	$20,078	$45,978	$9,188,702
67	$25,843	$20,135	$45,978	$9,168,567
68	$25,787	$20,191	$45,978	$9,148,376
69	$25,730	$20,248	$45,978	$9,128,127
70	$25,673	$20,305	$45,978	$9,107,822
71	$25,616	$20,362	$45,978	$9,087,460
72	$25,558	$20,420	$45,978	$9,067,041

第6年供款共

$551,736

第6年利息

$310,446

第6年共還本金

$241,290

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$25,501	$20,477	$45,978	$9,046,564
74	$25,443	$20,535	$45,978	$9,026,029
75	$25,386	$20,592	$45,978	$9,005,437
76	$25,328	$20,650	$45,978	$8,984,786
77	$25,270	$20,708	$45,978	$8,964,078
78	$25,211	$20,767	$45,978	$8,943,312
79	$25,153	$20,825	$45,978	$8,922,487
80	$25,094	$20,884	$45,978	$8,901,603
81	$25,036	$20,942	$45,978	$8,880,661
82	$24,977	$21,001	$45,978	$8,859,660
83	$24,918	$21,060	$45,978	$8,838,600
84	$24,859	$21,119	$45,978	$8,817,480

第7年供款共

$551,736

第7年利息

$302,176

第7年共還本金

$249,560

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$24,799	$21,179	$45,978	$8,796,301
86	$24,740	$21,238	$45,978	$8,775,063
87	$24,680	$21,298	$45,978	$8,753,765
88	$24,620	$21,358	$45,978	$8,732,407
89	$24,560	$21,418	$45,978	$8,710,989
90	$24,500	$21,478	$45,978	$8,689,510
91	$24,439	$21,539	$45,978	$8,667,972
92	$24,379	$21,599	$45,978	$8,646,372
93	$24,318	$21,660	$45,978	$8,624,712
94	$24,257	$21,721	$45,978	$8,602,991
95	$24,196	$21,782	$45,978	$8,581,209
96	$24,135	$21,843	$45,978	$8,559,366

第8年供款共

$551,736

第8年利息

$293,622

第8年共還本金

$258,115

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$24,073	$21,905	$45,978	$8,537,461
98	$24,012	$21,966	$45,978	$8,515,494
99	$23,950	$22,028	$45,978	$8,493,466
100	$23,888	$22,090	$45,978	$8,471,376
101	$23,826	$22,152	$45,978	$8,449,224
102	$23,763	$22,215	$45,978	$8,427,009
103	$23,701	$22,277	$45,978	$8,404,732
104	$23,638	$22,340	$45,978	$8,382,393
105	$23,575	$22,403	$45,978	$8,359,990
106	$23,512	$22,466	$45,978	$8,337,525
107	$23,449	$22,529	$45,978	$8,314,996
108	$23,386	$22,592	$45,978	$8,292,404

第9年供款共

$551,736

第9年利息

$284,774

第9年共還本金

$266,962

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$23,322	$22,656	$45,978	$8,269,748
110	$23,259	$22,719	$45,978	$8,247,029
111	$23,195	$22,783	$45,978	$8,224,246
112	$23,131	$22,847	$45,978	$8,201,398
113	$23,066	$22,912	$45,978	$8,178,487
114	$23,002	$22,976	$45,978	$8,155,511
115	$22,937	$23,041	$45,978	$8,132,470
116	$22,873	$23,105	$45,978	$8,109,365
117	$22,808	$23,170	$45,978	$8,086,194
118	$22,742	$23,236	$45,978	$8,062,959
119	$22,677	$23,301	$45,978	$8,039,658
120	$22,612	$23,366	$45,978	$8,016,291

第10年供款共

$551,736

第10年利息

$275,623

第10年共還本金

$276,113

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$22,546	$23,432	$45,978	$7,992,859
122	$22,480	$23,498	$45,978	$7,969,361
123	$22,414	$23,564	$45,978	$7,945,797
124	$22,348	$23,630	$45,978	$7,922,166
125	$22,281	$23,697	$45,978	$7,898,469
126	$22,214	$23,764	$45,978	$7,874,706
127	$22,148	$23,830	$45,978	$7,850,875
128	$22,081	$23,897	$45,978	$7,826,978
129	$22,013	$23,965	$45,978	$7,803,013
130	$21,946	$24,032	$45,978	$7,778,981
131	$21,878	$24,100	$45,978	$7,754,882
132	$21,811	$24,167	$45,978	$7,730,714

第11年供款共

$551,736

第11年利息

$266,159

第11年共還本金

$285,577

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$21,743	$24,235	$45,978	$7,706,479
134	$21,674	$24,304	$45,978	$7,682,175
135	$21,606	$24,372	$45,978	$7,657,803
136	$21,538	$24,440	$45,978	$7,633,363
137	$21,469	$24,509	$45,978	$7,608,854
138	$21,400	$24,578	$45,978	$7,584,276
139	$21,331	$24,647	$45,978	$7,559,629
140	$21,261	$24,717	$45,978	$7,534,912
141	$21,192	$24,786	$45,978	$7,510,126
142	$21,122	$24,856	$45,978	$7,485,270
143	$21,052	$24,926	$45,978	$7,460,344
144	$20,982	$24,996	$45,978	$7,435,349

第12年供款共

$551,736

第12年利息

$256,370

第12年共還本金

$295,366

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$20,912	$25,066	$45,978	$7,410,283
146	$20,841	$25,137	$45,978	$7,385,146
147	$20,771	$25,207	$45,978	$7,359,939
148	$20,700	$25,278	$45,978	$7,334,661
149	$20,629	$25,349	$45,978	$7,309,311
150	$20,557	$25,421	$45,978	$7,283,891
151	$20,486	$25,492	$45,978	$7,258,399
152	$20,414	$25,564	$45,978	$7,232,835
153	$20,342	$25,636	$45,978	$7,207,199
154	$20,270	$25,708	$45,978	$7,181,491
155	$20,198	$25,780	$45,978	$7,155,711
156	$20,125	$25,853	$45,978	$7,129,859

第13年供款共

$551,736

第13年利息

$246,246

第13年共還本金

$305,490

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$20,053	$25,925	$45,978	$7,103,934
158	$19,980	$25,998	$45,978	$7,077,935
159	$19,907	$26,071	$45,978	$7,051,864
160	$19,833	$26,145	$45,978	$7,025,719
161	$19,760	$26,218	$45,978	$6,999,501
162	$19,686	$26,292	$45,978	$6,973,209
163	$19,612	$26,366	$45,978	$6,946,843
164	$19,538	$26,440	$45,978	$6,920,403
165	$19,464	$26,514	$45,978	$6,893,889
166	$19,389	$26,589	$45,978	$6,867,300
167	$19,314	$26,664	$45,978	$6,840,636
168	$19,239	$26,739	$45,978	$6,813,898

第14年供款共

$551,736

第14年利息

$235,775

第14年共還本金

$315,961

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$19,164	$26,814	$45,978	$6,787,084
170	$19,089	$26,889	$45,978	$6,760,194
171	$19,013	$26,965	$45,978	$6,733,229
172	$18,937	$27,041	$45,978	$6,706,189
173	$18,861	$27,117	$45,978	$6,679,072
174	$18,785	$27,193	$45,978	$6,651,879
175	$18,708	$27,270	$45,978	$6,624,609
176	$18,632	$27,346	$45,978	$6,597,263
177	$18,555	$27,423	$45,978	$6,569,840
178	$18,478	$27,500	$45,978	$6,542,339
179	$18,400	$27,578	$45,978	$6,514,762
180	$18,323	$27,655	$45,978	$6,487,106

第15年供款共

$551,736

第15年利息

$224,945

第15年共還本金

$326,791

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$18,245	$27,733	$45,978	$6,459,373
182	$18,167	$27,811	$45,978	$6,431,562
183	$18,089	$27,889	$45,978	$6,403,673
184	$18,010	$27,968	$45,978	$6,375,705
185	$17,932	$28,046	$45,978	$6,347,659
186	$17,853	$28,125	$45,978	$6,319,534
187	$17,774	$28,204	$45,978	$6,291,330
188	$17,694	$28,284	$45,978	$6,263,046
189	$17,615	$28,363	$45,978	$6,234,683
190	$17,535	$28,443	$45,978	$6,206,240
191	$17,455	$28,523	$45,978	$6,177,717
192	$17,375	$28,603	$45,978	$6,149,114

第16年供款共

$551,736

第16年利息

$213,743

第16年共還本金

$337,993

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$17,294	$28,684	$45,978	$6,120,430
194	$17,214	$28,764	$45,978	$6,091,666
195	$17,133	$28,845	$45,978	$6,062,821
196	$17,052	$28,926	$45,978	$6,033,894
197	$16,970	$29,008	$45,978	$6,004,887
198	$16,889	$29,089	$45,978	$5,975,797
199	$16,807	$29,171	$45,978	$5,946,626
200	$16,725	$29,253	$45,978	$5,917,373
201	$16,643	$29,335	$45,978	$5,888,038
202	$16,560	$29,418	$45,978	$5,858,620
203	$16,477	$29,501	$45,978	$5,829,119
204	$16,394	$29,584	$45,978	$5,799,536

第17年供款共

$551,736

第17年利息

$202,158

第17年共還本金

$349,578

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$16,311	$29,667	$45,978	$5,769,869
206	$16,228	$29,750	$45,978	$5,740,118
207	$16,144	$29,834	$45,978	$5,710,285
208	$16,060	$29,918	$45,978	$5,680,367
209	$15,976	$30,002	$45,978	$5,650,365
210	$15,892	$30,086	$45,978	$5,620,278
211	$15,807	$30,171	$45,978	$5,590,107
212	$15,722	$30,256	$45,978	$5,559,852
213	$15,637	$30,341	$45,978	$5,529,511
214	$15,552	$30,426	$45,978	$5,499,084
215	$15,466	$30,512	$45,978	$5,468,573
216	$15,380	$30,598	$45,978	$5,437,975

第18年供款共

$551,736

第18年利息

$190,175

第18年共還本金

$361,561

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$15,294	$30,684	$45,978	$5,407,291
218	$15,208	$30,770	$45,978	$5,376,521
219	$15,121	$30,857	$45,978	$5,345,665
220	$15,035	$30,943	$45,978	$5,314,721
221	$14,948	$31,030	$45,978	$5,283,691
222	$14,860	$31,118	$45,978	$5,252,573
223	$14,773	$31,205	$45,978	$5,221,368
224	$14,685	$31,293	$45,978	$5,190,075
225	$14,597	$31,381	$45,978	$5,158,694
226	$14,509	$31,469	$45,978	$5,127,225
227	$14,420	$31,558	$45,978	$5,095,668
228	$14,332	$31,646	$45,978	$5,064,021

第19年供款共

$551,736

第19年利息

$177,782

第19年共還本金

$373,954

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,243	$31,735	$45,978	$5,032,286
230	$14,153	$31,825	$45,978	$5,000,461
231	$14,064	$31,914	$45,978	$4,968,547
232	$13,974	$32,004	$45,978	$4,936,543
233	$13,884	$32,094	$45,978	$4,904,449
234	$13,794	$32,184	$45,978	$4,872,265
235	$13,703	$32,275	$45,978	$4,839,990
236	$13,612	$32,366	$45,978	$4,807,624
237	$13,521	$32,457	$45,978	$4,775,168
238	$13,430	$32,548	$45,978	$4,742,620
239	$13,339	$32,639	$45,978	$4,709,980
240	$13,247	$32,731	$45,978	$4,677,249

第20年供款共

$551,736

第20年利息

$164,964

第20年共還本金

$386,772

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,155	$32,823	$45,978	$4,644,426
242	$13,062	$32,916	$45,978	$4,611,510
243	$12,970	$33,008	$45,978	$4,578,502
244	$12,877	$33,101	$45,978	$4,545,401
245	$12,784	$33,194	$45,978	$4,512,207
246	$12,691	$33,287	$45,978	$4,478,920
247	$12,597	$33,381	$45,978	$4,445,539
248	$12,503	$33,475	$45,978	$4,412,064
249	$12,409	$33,569	$45,978	$4,378,495
250	$12,315	$33,663	$45,978	$4,344,831
251	$12,220	$33,758	$45,978	$4,311,073
252	$12,125	$33,853	$45,978	$4,277,220

第21年供款共

$551,736

第21年利息

$151,707

第21年共還本金

$400,029

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,030	$33,948	$45,978	$4,243,272
254	$11,934	$34,044	$45,978	$4,209,228
255	$11,838	$34,140	$45,978	$4,175,088
256	$11,742	$34,236	$45,978	$4,140,853
257	$11,646	$34,332	$45,978	$4,106,521
258	$11,550	$34,428	$45,978	$4,072,093
259	$11,453	$34,525	$45,978	$4,037,567
260	$11,356	$34,622	$45,978	$4,002,945
261	$11,258	$34,720	$45,978	$3,968,225
262	$11,161	$34,817	$45,978	$3,933,408
263	$11,063	$34,915	$45,978	$3,898,493
264	$10,965	$35,013	$45,978	$3,863,479

第22年供款共

$551,736

第22年利息

$137,995

第22年共還本金

$413,741

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,866	$35,112	$45,978	$3,828,367
266	$10,767	$35,211	$45,978	$3,793,156
267	$10,668	$35,310	$45,978	$3,757,847
268	$10,569	$35,409	$45,978	$3,722,438
269	$10,469	$35,509	$45,978	$3,686,929
270	$10,369	$35,609	$45,978	$3,651,320
271	$10,269	$35,709	$45,978	$3,615,612
272	$10,169	$35,809	$45,978	$3,579,803
273	$10,068	$35,910	$45,978	$3,543,893
274	$9,967	$36,011	$45,978	$3,507,882
275	$9,866	$36,112	$45,978	$3,471,770
276	$9,764	$36,214	$45,978	$3,435,556

第23年供款共

$551,736

第23年利息

$123,813

第23年共還本金

$427,923

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,663	$36,316	$45,978	$3,399,241
278	$9,560	$36,418	$45,978	$3,362,823
279	$9,458	$36,520	$45,978	$3,326,303
280	$9,355	$36,623	$45,978	$3,289,680
281	$9,252	$36,726	$45,978	$3,252,954
282	$9,149	$36,829	$45,978	$3,216,125
283	$9,045	$36,933	$45,978	$3,179,193
284	$8,941	$37,037	$45,978	$3,142,156
285	$8,837	$37,141	$45,978	$3,105,016
286	$8,733	$37,245	$45,978	$3,067,770
287	$8,628	$37,350	$45,978	$3,030,421
288	$8,523	$37,455	$45,978	$2,992,966

第24年供款共

$551,736

第24年利息

$109,145

第24年共還本金

$442,591

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,418	$37,560	$45,978	$2,955,405
290	$8,312	$37,666	$45,978	$2,917,739
291	$8,206	$37,772	$45,978	$2,879,967
292	$8,100	$37,878	$45,978	$2,842,089
293	$7,993	$37,985	$45,978	$2,804,105
294	$7,887	$38,091	$45,978	$2,766,013
295	$7,779	$38,199	$45,978	$2,727,815
296	$7,672	$38,306	$45,978	$2,689,509
297	$7,564	$38,414	$45,978	$2,651,095
298	$7,456	$38,522	$45,978	$2,612,573
299	$7,348	$38,630	$45,978	$2,573,943
300	$7,239	$38,739	$45,978	$2,535,204

第25年供款共

$551,736

第25年利息

$93,975

第25年共還本金

$457,761

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,130	$38,848	$45,978	$2,496,356
302	$7,021	$38,957	$45,978	$2,457,399
303	$6,911	$39,067	$45,978	$2,418,333
304	$6,802	$39,176	$45,978	$2,379,156
305	$6,691	$39,287	$45,978	$2,339,870
306	$6,581	$39,397	$45,978	$2,300,473
307	$6,470	$39,508	$45,978	$2,260,965
308	$6,359	$39,619	$45,978	$2,221,346
309	$6,248	$39,730	$45,978	$2,181,615
310	$6,136	$39,842	$45,978	$2,141,773
311	$6,024	$39,954	$45,978	$2,101,819
312	$5,911	$40,067	$45,978	$2,061,752

第26年供款共

$551,736

第26年利息

$78,284

第26年共還本金

$473,452

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,799	$40,179	$45,978	$2,021,573
314	$5,686	$40,292	$45,978	$1,981,280
315	$5,572	$40,406	$45,978	$1,940,875
316	$5,459	$40,519	$45,978	$1,900,355
317	$5,345	$40,633	$45,978	$1,859,722
318	$5,230	$40,748	$45,978	$1,818,975
319	$5,116	$40,862	$45,978	$1,778,113
320	$5,001	$40,977	$45,978	$1,737,135
321	$4,886	$41,092	$45,978	$1,696,043
322	$4,770	$41,208	$45,978	$1,654,835
323	$4,654	$41,324	$45,978	$1,613,512
324	$4,538	$41,440	$45,978	$1,572,071

第27年供款共

$551,736

第27年利息

$62,055

第27年共還本金

$489,681

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,421	$41,557	$45,978	$1,530,515
326	$4,305	$41,673	$45,978	$1,488,842
327	$4,187	$41,791	$45,978	$1,447,051
328	$4,070	$41,908	$45,978	$1,405,143
329	$3,952	$42,026	$45,978	$1,363,117
330	$3,834	$42,144	$45,978	$1,320,972
331	$3,715	$42,263	$45,978	$1,278,710
332	$3,596	$42,382	$45,978	$1,236,328
333	$3,477	$42,501	$45,978	$1,193,827
334	$3,358	$42,620	$45,978	$1,151,207
335	$3,238	$42,740	$45,978	$1,108,467
336	$3,118	$42,860	$45,978	$1,065,606

第28年供款共

$551,736

第28年利息

$45,271

第28年共還本金

$506,465

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,997	$42,981	$45,978	$1,022,625
338	$2,876	$43,102	$45,978	$979,523
339	$2,755	$43,223	$45,978	$936,300
340	$2,633	$43,345	$45,978	$892,956
341	$2,511	$43,467	$45,978	$849,489
342	$2,389	$43,589	$45,978	$805,900
343	$2,267	$43,711	$45,978	$762,189
344	$2,144	$43,834	$45,978	$718,354
345	$2,020	$43,958	$45,978	$674,397
346	$1,897	$44,081	$45,978	$630,315
347	$1,773	$44,205	$45,978	$586,110
348	$1,648	$44,330	$45,978	$541,781

第29年供款共

$551,736

第29年利息

$27,911

第29年共還本金

$523,825

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,524	$44,454	$45,978	$497,326
350	$1,399	$44,579	$45,978	$452,747
351	$1,273	$44,705	$45,978	$408,042
352	$1,148	$44,830	$45,978	$363,212
353	$1,022	$44,956	$45,978	$318,256
354	$895	$45,083	$45,978	$273,173
355	$768	$45,210	$45,978	$227,963
356	$641	$45,337	$45,978	$182,626
357	$514	$45,464	$45,978	$137,162
358	$386	$45,592	$45,978	$91,570
359	$258	$45,720	$45,978	$45,849
360	$129	$45,849	$45,978	$0

第30年供款共

$551,736

第30年利息

$9,955

第30年共還本金

$541,781

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$14,482,083

免責聲明

筍盤推介

按揭保險費
info