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$15,576,443

每月供款
$54,157

首期

$-4,250,000

總貸款額

$12,250,000

總利息

$7,246,443

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

$108,314

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

$108,314

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

獨家

馬鞍山天宇海###奇豐獨家###近鐵路站靚裝北水3房,即買即住,有心還價即成,歡迎參觀###

thumb_up

天宇海###奇豐獨家###近鐵路站靚裝北水3房,即買即住,有心還價即成,歡迎參觀###

實

763 呎

@11,638

建

1,004 呎

@8,845

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

售$888 萬

實

763 呎

@11,638

建

1,004 呎

@8,845

售$888 萬

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

馬鞍山雲海第01期香海臺第02座

thumb_up

馬鞍山雲海新鴻基品牌

實

382 呎

@18,325

local_fire_department 至HIT

售$700 萬

實

382 呎

@18,325

售$700 萬

local_fire_department 至HIT

馬鞍山雲海第01期榕海臺第01座

thumb_up

新鴻基名牌樓盤環境舒適交通便利

實

392 呎

@18,622

local_fire_department 至HIT

售$730 萬

實

392 呎

@18,622

售$730 萬

local_fire_department 至HIT

沙田榕翠園

thumb_up

^連車位^ 企理兩房, 罕有放盤! 預約參觀!

實

658 呎

@12,158

建

753 呎

@10,624

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$800 萬

實

658 呎

@12,158

建

753 呎

@10,624

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

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

@16,509

建

573 呎

@12,216

local_fire_department 至HIT verified 首置必買

售$700 萬

實

424 呎

@16,509

建

573 呎

@12,216

售$700 萬

local_fire_department 至HIT verified 首置必買

馬鞍山聽濤雅苑

thumb_up

罕有靚裝即買即住

實

650 呎

@11,846

建

807 呎

@9,542

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

售$770 萬

實

650 呎

@11,846

建

807 呎

@9,542

售$770 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

馬鞍山天宇海第2B座

thumb_up

天宇海 ^^高層靚裝^^可約睇樓

實

666 呎

@12,462

建

878 呎

@9,453

local_fire_department 至HIT

售$830 萬

實

666 呎

@12,462

建

878 呎

@9,453

售$830 萬

local_fire_department 至HIT

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@17,783

local_offer 低水筍價

售$818 萬

實

460 呎

@17,783

售$818 萬

local_offer 低水筍價

馬鞍山迎海第01期第03座

thumb_up

迎海 2房海景投資可選

實

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

491 呎

@14,257

建

638 呎

@10,972

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

大埔雲滙第01期第07座

thumb_up

雲匯新鴻基品牌 3房

實

645 呎

@13,488

local_fire_department 至HIT price_change 蝕讓盤

售$870 萬

實

645 呎

@13,488

售$870 萬

local_fire_department 至HIT price_change 蝕讓盤

馬鞍山海典灣第05座

thumb_up

罕有放盤

實

561 呎

@14,260

建

756 呎

@10,582

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$800 萬

實

561 呎

@14,260

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

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
3.375	$86,823	$70,261	$60,508	$54,157
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$54,157

年期

30年

貸款金額

$12,250,000

總利息

$7,246,443

總貸款連利息

$19,496,443

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$34,453	$19,704	$54,157	$12,230,296
2	$34,398	$19,759	$54,157	$12,210,537
3	$34,342	$19,815	$54,157	$12,190,723
4	$34,286	$19,870	$54,157	$12,170,852
5	$34,231	$19,926	$54,157	$12,150,926
6	$34,174	$19,982	$54,157	$12,130,944
7	$34,118	$20,039	$54,157	$12,110,905
8	$34,062	$20,095	$54,157	$12,090,810
9	$34,005	$20,151	$54,157	$12,070,659
10	$33,949	$20,208	$54,157	$12,050,451
11	$33,892	$20,265	$54,157	$12,030,186
12	$33,835	$20,322	$54,157	$12,009,864

第1年供款共

$649,881

第1年利息

$409,746

第1年共還本金

$240,136

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$33,778	$20,379	$54,157	$11,989,485
14	$33,720	$20,436	$54,157	$11,969,049
15	$33,663	$20,494	$54,157	$11,948,555
16	$33,605	$20,551	$54,157	$11,928,003
17	$33,548	$20,609	$54,157	$11,907,394
18	$33,490	$20,667	$54,157	$11,886,727
19	$33,431	$20,725	$54,157	$11,866,001
20	$33,373	$20,784	$54,157	$11,845,218
21	$33,315	$20,842	$54,157	$11,824,376
22	$33,256	$20,901	$54,157	$11,803,475
23	$33,197	$20,960	$54,157	$11,782,515
24	$33,138	$21,018	$54,157	$11,761,497

第2年供款共

$649,881

第2年利息

$401,514

第2年共還本金

$248,367

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$33,079	$21,078	$54,157	$11,740,419
26	$33,020	$21,137	$54,157	$11,719,283
27	$32,960	$21,196	$54,157	$11,698,086
28	$32,901	$21,256	$54,157	$11,676,830
29	$32,841	$21,316	$54,157	$11,655,515
30	$32,781	$21,376	$54,157	$11,634,139
31	$32,721	$21,436	$54,157	$11,612,703
32	$32,661	$21,496	$54,157	$11,591,207
33	$32,600	$21,557	$54,157	$11,569,651
34	$32,540	$21,617	$54,157	$11,548,034
35	$32,479	$21,678	$54,157	$11,526,356
36	$32,418	$21,739	$54,157	$11,504,617

第3年供款共

$649,881

第3年利息

$393,001

第3年共還本金

$256,880

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$32,357	$21,800	$54,157	$11,482,817
38	$32,295	$21,861	$54,157	$11,460,955
39	$32,234	$21,923	$54,157	$11,439,032
40	$32,172	$21,985	$54,157	$11,417,048
41	$32,110	$22,046	$54,157	$11,395,002
42	$32,048	$22,108	$54,157	$11,372,893
43	$31,986	$22,171	$54,157	$11,350,723
44	$31,924	$22,233	$54,157	$11,328,490
45	$31,861	$22,295	$54,157	$11,306,194
46	$31,799	$22,358	$54,157	$11,283,836
47	$31,736	$22,421	$54,157	$11,261,415
48	$31,673	$22,484	$54,157	$11,238,931

第4年供款共

$649,881

第4年利息

$384,196

第4年共還本金

$265,685

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$31,609	$22,547	$54,157	$11,216,384
50	$31,546	$22,611	$54,157	$11,193,773
51	$31,482	$22,674	$54,157	$11,171,099
52	$31,419	$22,738	$54,157	$11,148,361
53	$31,355	$22,802	$54,157	$11,125,559
54	$31,291	$22,866	$54,157	$11,102,693
55	$31,226	$22,930	$54,157	$11,079,762
56	$31,162	$22,995	$54,157	$11,056,767
57	$31,097	$23,060	$54,157	$11,033,708
58	$31,032	$23,124	$54,157	$11,010,583
59	$30,967	$23,190	$54,157	$10,987,394
60	$30,902	$23,255	$54,157	$10,964,139

第5年供款共

$649,881

第5年利息

$375,089

第5年共還本金

$274,792

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$30,837	$23,320	$54,157	$10,940,819
62	$30,771	$23,386	$54,157	$10,917,433
63	$30,705	$23,452	$54,157	$10,893,982
64	$30,639	$23,517	$54,157	$10,870,464
65	$30,573	$23,584	$54,157	$10,846,880
66	$30,507	$23,650	$54,157	$10,823,231
67	$30,440	$23,716	$54,157	$10,799,514
68	$30,374	$23,783	$54,157	$10,775,731
69	$30,307	$23,850	$54,157	$10,751,881
70	$30,240	$23,917	$54,157	$10,727,964
71	$30,172	$23,984	$54,157	$10,703,979
72	$30,105	$24,052	$54,157	$10,679,928

第6年供款共

$649,881

第6年利息

$365,670

第6年共還本金

$284,211

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$30,037	$24,119	$54,157	$10,655,808
74	$29,969	$24,187	$54,157	$10,631,621
75	$29,901	$24,255	$54,157	$10,607,365
76	$29,833	$24,324	$54,157	$10,583,042
77	$29,765	$24,392	$54,157	$10,558,650
78	$29,696	$24,461	$54,157	$10,534,189
79	$29,627	$24,529	$54,157	$10,509,660
80	$29,558	$24,598	$54,157	$10,485,061
81	$29,489	$24,668	$54,157	$10,460,394
82	$29,420	$24,737	$54,157	$10,435,657
83	$29,350	$24,807	$54,157	$10,410,850
84	$29,281	$24,876	$54,157	$10,385,974

第7年供款共

$649,881

第7年利息

$355,928

第7年共還本金

$293,953

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$29,211	$24,946	$54,157	$10,361,028
86	$29,140	$25,016	$54,157	$10,336,012
87	$29,070	$25,087	$54,157	$10,310,925
88	$28,999	$25,157	$54,157	$10,285,768
89	$28,929	$25,228	$54,157	$10,260,539
90	$28,858	$25,299	$54,157	$10,235,240
91	$28,787	$25,370	$54,157	$10,209,870
92	$28,715	$25,442	$54,157	$10,184,429
93	$28,644	$25,513	$54,157	$10,158,916
94	$28,572	$25,585	$54,157	$10,133,331
95	$28,500	$25,657	$54,157	$10,107,674
96	$28,428	$25,729	$54,157	$10,081,945

第8年供款共

$649,881

第8年利息

$345,852

第8年共還本金

$304,029

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$28,355	$25,801	$54,157	$10,056,144
98	$28,283	$25,874	$54,157	$10,030,270
99	$28,210	$25,947	$54,157	$10,004,323
100	$28,137	$26,020	$54,157	$9,978,304
101	$28,064	$26,093	$54,157	$9,952,211
102	$27,991	$26,166	$54,157	$9,926,045
103	$27,917	$26,240	$54,157	$9,899,805
104	$27,843	$26,314	$54,157	$9,873,491
105	$27,769	$26,388	$54,157	$9,847,104
106	$27,695	$26,462	$54,157	$9,820,642
107	$27,621	$26,536	$54,157	$9,794,106
108	$27,546	$26,611	$54,157	$9,767,495

第9年供款共

$649,881

第9年利息

$335,431

第9年共還本金

$314,450

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$27,471	$26,686	$54,157	$9,740,809
110	$27,396	$26,761	$54,157	$9,714,048
111	$27,321	$26,836	$54,157	$9,687,212
112	$27,245	$26,912	$54,157	$9,660,301
113	$27,170	$26,987	$54,157	$9,633,314
114	$27,094	$27,063	$54,157	$9,606,250
115	$27,018	$27,139	$54,157	$9,579,111
116	$26,941	$27,216	$54,157	$9,551,896
117	$26,865	$27,292	$54,157	$9,524,604
118	$26,788	$27,369	$54,157	$9,497,235
119	$26,711	$27,446	$54,157	$9,469,789
120	$26,634	$27,523	$54,157	$9,442,266

第10年供款共

$649,881

第10年利息

$324,653

第10年共還本金

$325,229

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$26,556	$27,600	$54,157	$9,414,666
122	$26,479	$27,678	$54,157	$9,386,988
123	$26,401	$27,756	$54,157	$9,359,232
124	$26,323	$27,834	$54,157	$9,331,398
125	$26,245	$27,912	$54,157	$9,303,485
126	$26,166	$27,991	$54,157	$9,275,495
127	$26,087	$28,069	$54,157	$9,247,425
128	$26,008	$28,148	$54,157	$9,219,277
129	$25,929	$28,228	$54,157	$9,191,049
130	$25,850	$28,307	$54,157	$9,162,742
131	$25,770	$28,387	$54,157	$9,134,356
132	$25,690	$28,466	$54,157	$9,105,889

第11年供款共

$649,881

第11年利息

$313,505

第11年共還本金

$336,377

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$25,610	$28,546	$54,157	$9,077,343
134	$25,530	$28,627	$54,157	$9,048,716
135	$25,450	$28,707	$54,157	$9,020,009
136	$25,369	$28,788	$54,157	$8,991,221
137	$25,288	$28,869	$54,157	$8,962,352
138	$25,207	$28,950	$54,157	$8,933,402
139	$25,125	$29,032	$54,157	$8,904,370
140	$25,044	$29,113	$54,157	$8,875,257
141	$24,962	$29,195	$54,157	$8,846,062
142	$24,880	$29,277	$54,157	$8,816,785
143	$24,797	$29,360	$54,157	$8,787,425
144	$24,715	$29,442	$54,157	$8,757,983

第12年供款共

$649,881

第12年利息

$301,975

第12年共還本金

$347,907

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$24,632	$29,525	$54,157	$8,728,458
146	$24,549	$29,608	$54,157	$8,698,850
147	$24,466	$29,691	$54,157	$8,669,159
148	$24,382	$29,775	$54,157	$8,639,384
149	$24,298	$29,859	$54,157	$8,609,525
150	$24,214	$29,942	$54,157	$8,579,583
151	$24,130	$30,027	$54,157	$8,549,556
152	$24,046	$30,111	$54,157	$8,519,445
153	$23,961	$30,196	$54,157	$8,489,249
154	$23,876	$30,281	$54,157	$8,458,968
155	$23,791	$30,366	$54,157	$8,428,602
156	$23,705	$30,451	$54,157	$8,398,151

第13年供款共

$649,881

第13年利息

$290,050

第13年共還本金

$359,832

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$23,620	$30,537	$54,157	$8,367,614
158	$23,534	$30,623	$54,157	$8,336,991
159	$23,448	$30,709	$54,157	$8,306,282
160	$23,361	$30,795	$54,157	$8,275,487
161	$23,275	$30,882	$54,157	$8,244,605
162	$23,188	$30,969	$54,157	$8,213,636
163	$23,101	$31,056	$54,157	$8,182,580
164	$23,014	$31,143	$54,157	$8,151,437
165	$22,926	$31,231	$54,157	$8,120,206
166	$22,838	$31,319	$54,157	$8,088,887
167	$22,750	$31,407	$54,157	$8,057,480
168	$22,662	$31,495	$54,157	$8,025,985

第14年供款共

$649,881

第14年利息

$277,716

第14年共還本金

$372,166

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$22,573	$31,584	$54,157	$7,994,402
170	$22,484	$31,673	$54,157	$7,962,729
171	$22,395	$31,762	$54,157	$7,930,967
172	$22,306	$31,851	$54,157	$7,899,116
173	$22,216	$31,941	$54,157	$7,867,176
174	$22,126	$32,030	$54,157	$7,835,146
175	$22,036	$32,120	$54,157	$7,803,025
176	$21,946	$32,211	$54,157	$7,770,814
177	$21,855	$32,301	$54,157	$7,738,513
178	$21,765	$32,392	$54,157	$7,706,121
179	$21,673	$32,483	$54,157	$7,673,637
180	$21,582	$32,575	$54,157	$7,641,063

第15年供款共

$649,881

第15年利息

$264,959

第15年共還本金

$384,922

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$21,490	$32,666	$54,157	$7,608,397
182	$21,399	$32,758	$54,157	$7,575,638
183	$21,306	$32,850	$54,157	$7,542,788
184	$21,214	$32,943	$54,157	$7,509,845
185	$21,121	$33,035	$54,157	$7,476,810
186	$21,029	$33,128	$54,157	$7,443,682
187	$20,935	$33,221	$54,157	$7,410,460
188	$20,842	$33,315	$54,157	$7,377,145
189	$20,748	$33,409	$54,157	$7,343,737
190	$20,654	$33,503	$54,157	$7,310,234
191	$20,560	$33,597	$54,157	$7,276,638
192	$20,466	$33,691	$54,157	$7,242,946

第16年供款共

$649,881

第16年利息

$251,765

第16年共還本金

$398,116

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$20,371	$33,786	$54,157	$7,209,160
194	$20,276	$33,881	$54,157	$7,175,279
195	$20,180	$33,976	$54,157	$7,141,303
196	$20,085	$34,072	$54,157	$7,107,231
197	$19,989	$34,168	$54,157	$7,073,063
198	$19,893	$34,264	$54,157	$7,038,800
199	$19,797	$34,360	$54,157	$7,004,439
200	$19,700	$34,457	$54,157	$6,969,983
201	$19,603	$34,554	$54,157	$6,935,429
202	$19,506	$34,651	$54,157	$6,900,778
203	$19,408	$34,748	$54,157	$6,866,030
204	$19,311	$34,846	$54,157	$6,831,184

第17年供款共

$649,881

第17年利息

$238,119

第17年共還本金

$411,763

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,213	$34,944	$54,157	$6,796,240
206	$19,114	$35,042	$54,157	$6,761,197
207	$19,016	$35,141	$54,157	$6,726,056
208	$18,917	$35,240	$54,157	$6,690,817
209	$18,818	$35,339	$54,157	$6,655,478
210	$18,719	$35,438	$54,157	$6,620,039
211	$18,619	$35,538	$54,157	$6,584,502
212	$18,519	$35,638	$54,157	$6,548,864
213	$18,419	$35,738	$54,157	$6,513,126
214	$18,318	$35,839	$54,157	$6,477,287
215	$18,217	$35,939	$54,157	$6,441,347
216	$18,116	$36,040	$54,157	$6,405,307

第18年供款共

$649,881

第18年利息

$224,005

第18年共還本金

$425,877

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$18,015	$36,142	$54,157	$6,369,165
218	$17,913	$36,244	$54,157	$6,332,922
219	$17,811	$36,345	$54,157	$6,296,576
220	$17,709	$36,448	$54,157	$6,260,129
221	$17,607	$36,550	$54,157	$6,223,578
222	$17,504	$36,653	$54,157	$6,186,925
223	$17,401	$36,756	$54,157	$6,150,169
224	$17,297	$36,859	$54,157	$6,113,310
225	$17,194	$36,963	$54,157	$6,076,347
226	$17,090	$37,067	$54,157	$6,039,280
227	$16,985	$37,171	$54,157	$6,002,108
228	$16,881	$37,276	$54,157	$5,964,833

第19年供款共

$649,881

第19年利息

$209,407

第19年共還本金

$440,474

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,776	$37,381	$54,157	$5,927,452
230	$16,671	$37,486	$54,157	$5,889,966
231	$16,566	$37,591	$54,157	$5,852,375
232	$16,460	$37,697	$54,157	$5,814,678
233	$16,354	$37,803	$54,157	$5,776,875
234	$16,247	$37,909	$54,157	$5,738,965
235	$16,141	$38,016	$54,157	$5,700,950
236	$16,034	$38,123	$54,157	$5,662,827
237	$15,927	$38,230	$54,157	$5,624,597
238	$15,819	$38,338	$54,157	$5,586,259
239	$15,711	$38,445	$54,157	$5,547,814
240	$15,603	$38,554	$54,157	$5,509,260

第20年供款共

$649,881

第20年利息

$194,309

第20年共還本金

$455,573

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,495	$38,662	$54,157	$5,470,598
242	$15,386	$38,771	$54,157	$5,431,827
243	$15,277	$38,880	$54,157	$5,392,947
244	$15,168	$38,989	$54,157	$5,353,958
245	$15,058	$39,099	$54,157	$5,314,860
246	$14,948	$39,209	$54,157	$5,275,651
247	$14,838	$39,319	$54,157	$5,236,332
248	$14,727	$39,430	$54,157	$5,196,902
249	$14,616	$39,540	$54,157	$5,157,362
250	$14,505	$39,652	$54,157	$5,117,710
251	$14,394	$39,763	$54,157	$5,077,947
252	$14,282	$39,875	$54,157	$5,038,072

第21年供款共

$649,881

第21年利息

$178,693

第21年共還本金

$471,188

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,170	$39,987	$54,157	$4,998,085
254	$14,057	$40,100	$54,157	$4,957,985
255	$13,944	$40,212	$54,157	$4,917,772
256	$13,831	$40,326	$54,157	$4,877,447
257	$13,718	$40,439	$54,157	$4,837,008
258	$13,604	$40,553	$54,157	$4,796,455
259	$13,490	$40,667	$54,157	$4,755,788
260	$13,376	$40,781	$54,157	$4,715,007
261	$13,261	$40,896	$54,157	$4,674,111
262	$13,146	$41,011	$54,157	$4,633,101
263	$13,031	$41,126	$54,157	$4,591,974
264	$12,915	$41,242	$54,157	$4,550,733

第22年供款共

$649,881

第22年利息

$162,542

第22年共還本金

$487,339

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,799	$41,358	$54,157	$4,509,375
266	$12,683	$41,474	$54,157	$4,467,901
267	$12,566	$41,591	$54,157	$4,426,310
268	$12,449	$41,708	$54,157	$4,384,602
269	$12,332	$41,825	$54,157	$4,342,777
270	$12,214	$41,943	$54,157	$4,300,834
271	$12,096	$42,061	$54,157	$4,258,773
272	$11,978	$42,179	$54,157	$4,216,594
273	$11,859	$42,298	$54,157	$4,174,297
274	$11,740	$42,417	$54,157	$4,131,880
275	$11,621	$42,536	$54,157	$4,089,344
276	$11,501	$42,656	$54,157	$4,046,689

第23年供款共

$649,881

第23年利息

$145,838

第23年共還本金

$504,044

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,381	$42,775	$54,157	$4,003,913
278	$11,261	$42,896	$54,157	$3,961,018
279	$11,140	$43,016	$54,157	$3,918,001
280	$11,019	$43,137	$54,157	$3,874,864
281	$10,898	$43,259	$54,157	$3,831,605
282	$10,776	$43,380	$54,157	$3,788,225
283	$10,654	$43,502	$54,157	$3,744,722
284	$10,532	$43,625	$54,157	$3,701,098
285	$10,409	$43,747	$54,157	$3,657,350
286	$10,286	$43,870	$54,157	$3,613,480
287	$10,163	$43,994	$54,157	$3,569,486
288	$10,039	$44,118	$54,157	$3,525,368

第24年供款共

$649,881

第24年利息

$128,561

第24年共還本金

$521,321

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,915	$44,242	$54,157	$3,481,126
290	$9,791	$44,366	$54,157	$3,436,760
291	$9,666	$44,491	$54,157	$3,392,269
292	$9,541	$44,616	$54,157	$3,347,653
293	$9,415	$44,742	$54,157	$3,302,912
294	$9,289	$44,867	$54,157	$3,258,044
295	$9,163	$44,994	$54,157	$3,213,051
296	$9,037	$45,120	$54,157	$3,167,931
297	$8,910	$45,247	$54,157	$3,122,684
298	$8,783	$45,374	$54,157	$3,077,310
299	$8,655	$45,502	$54,157	$3,031,808
300	$8,527	$45,630	$54,157	$2,986,178

第25年供款共

$649,881

第25年利息

$110,691

第25年共還本金

$539,190

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,399	$45,758	$54,157	$2,940,420
302	$8,270	$45,887	$54,157	$2,894,533
303	$8,141	$46,016	$54,157	$2,848,517
304	$8,011	$46,145	$54,157	$2,802,372
305	$7,882	$46,275	$54,157	$2,756,097
306	$7,752	$46,405	$54,157	$2,709,691
307	$7,621	$46,536	$54,157	$2,663,156
308	$7,490	$46,667	$54,157	$2,616,489
309	$7,359	$46,798	$54,157	$2,569,691
310	$7,227	$46,930	$54,157	$2,522,761
311	$7,095	$47,062	$54,157	$2,475,700
312	$6,963	$47,194	$54,157	$2,428,506

第26年供款共

$649,881

第26年利息

$92,210

第26年共還本金

$557,672

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,830	$47,327	$54,157	$2,381,179
314	$6,697	$47,460	$54,157	$2,333,720
315	$6,564	$47,593	$54,157	$2,286,127
316	$6,430	$47,727	$54,157	$2,238,399
317	$6,295	$47,861	$54,157	$2,190,538
318	$6,161	$47,996	$54,157	$2,142,542
319	$6,026	$48,131	$54,157	$2,094,411
320	$5,891	$48,266	$54,157	$2,046,145
321	$5,755	$48,402	$54,157	$1,997,743
322	$5,619	$48,538	$54,157	$1,949,205
323	$5,482	$48,675	$54,157	$1,900,530
324	$5,345	$48,812	$54,157	$1,851,719

第27年供款共

$649,881

第27年利息

$73,094

第27年共還本金

$576,787

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,208	$48,949	$54,157	$1,802,770
326	$5,070	$49,086	$54,157	$1,753,684
327	$4,932	$49,225	$54,157	$1,704,459
328	$4,794	$49,363	$54,157	$1,655,096
329	$4,655	$49,502	$54,157	$1,605,594
330	$4,516	$49,641	$54,157	$1,555,953
331	$4,376	$49,781	$54,157	$1,506,172
332	$4,236	$49,921	$54,157	$1,456,252
333	$4,096	$50,061	$54,157	$1,406,191
334	$3,955	$50,202	$54,157	$1,355,989
335	$3,814	$50,343	$54,157	$1,305,646
336	$3,672	$50,485	$54,157	$1,255,161

第28年供款共

$649,881

第28年利息

$53,324

第28年共還本金

$596,558

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,530	$50,627	$54,157	$1,204,534
338	$3,388	$50,769	$54,157	$1,153,765
339	$3,245	$50,912	$54,157	$1,102,854
340	$3,102	$51,055	$54,157	$1,051,799
341	$2,958	$51,199	$54,157	$1,000,600
342	$2,814	$51,343	$54,157	$949,257
343	$2,670	$51,487	$54,157	$897,770
344	$2,525	$51,632	$54,157	$846,139
345	$2,380	$51,777	$54,157	$794,362
346	$2,234	$51,923	$54,157	$742,439
347	$2,088	$52,069	$54,157	$690,370
348	$1,942	$52,215	$54,157	$638,155

第29年供款共

$649,881

第29年利息

$32,875

第29年共還本金

$617,006

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,795	$52,362	$54,157	$585,793
350	$1,648	$52,509	$54,157	$533,284
351	$1,500	$52,657	$54,157	$480,627
352	$1,352	$52,805	$54,157	$427,822
353	$1,203	$52,954	$54,157	$374,868
354	$1,054	$53,102	$54,157	$321,766
355	$905	$53,252	$54,157	$268,514
356	$755	$53,402	$54,157	$215,113
357	$605	$53,552	$54,157	$161,561
358	$454	$53,702	$54,157	$107,858
359	$303	$53,853	$54,157	$54,005
360	$152	$54,005	$54,157	$0

第30年供款共

$649,881

第30年利息

$11,726

第30年共還本金

$638,155

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$15,576,443

免責聲明

筍盤推介

按揭保險費
info