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$16,653,572

每月供款
$60,622

首期

$-5,500,000

總貸款額

$13,500,000

總利息

$8,323,572

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-5,170,000

按月供比率計算

$121,242

置業成本總預算

HK$-5,170,000

首期

$-5,500,000
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

$121,242

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H19-H20座

thumb_up

兩房環境清幽

實

485 呎

@14,433

local_fire_department 至HIT

售$700 萬

實

485 呎

@14,433

售$700 萬

local_fire_department 至HIT

VR實景

馬鞍山海典居第01座

thumb_up

海典居

實

574 呎

@12,718

建

743 呎

@9,825

local_fire_department 至HIT hotel_class 樓王

售$730 萬

實

574 呎

@12,718

建

743 呎

@9,825

售$730 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海 **開揚遠景,兩房兩廳另有儲物房,齊傢俬可以即住**

實

497 呎

@15,694

local_fire_department 至HIT directions_run 日內即走

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,587

建

963 呎

@7,477

directions_run 日內即走

售$720 萬

實

751 呎

@9,587

建

963 呎

@7,477

售$720 萬

directions_run 日內即走

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,661

建

718 呎

@10,446

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

售$750 萬

實

549 呎

@13,661

建

718 呎

@10,446

售$750 萬

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

馬鞍山西徑村

thumb_up

近路方便上覆式西徑村

建

1,400 呎

@6,414

local_fire_department 至HIT

售$898 萬

建

1,400 呎

@6,414

售$898 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤) 海景高層兩房

實

504 呎

@17,063

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$860 萬

實

504 呎

@17,063

售$860 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

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

@12,312

建

878 呎

@9,339

local_fire_department 至HIT

售$820 萬

實

666 呎

@12,312

建

878 呎

@9,339

售$820 萬

local_fire_department 至HIT

獨家

KOL實拍影片

馬鞍山大水坑

thumb_up

珍貴全幢連花園村屋只此一幢

實

990 呎

@9,091

建

990 呎

@9,091

real_estate_agent 罕有放盤

售$900 萬

實

990 呎

@9,091

建

990 呎

@9,091

售$900 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山翠擁華庭

thumb_up

清幽[高實用]3房(1套房)連工人房[專屬屋苑邨巴]免費接駁[鑽石山],[新港城]&[大學站].

實

765 呎

@11,477

建

988 呎

@8,887

local_fire_department 至HIT

售$878 萬

實

765 呎

@11,477

建

988 呎

@8,887

售$878 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第20座

thumb_up

迎海全海特色玻璃屋

實

527 呎

@16,129

local_fire_department 至HIT

售$850 萬

實

527 呎

@16,129

售$850 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$80,797	$62,086	$50,878	$43,421
1.500	$83,800	$65,144	$53,991	$46,591
2.000	$86,874	$68,294	$57,220	$49,899
2.500	$90,017	$71,537	$60,563	$53,341
3.000	$93,229	$74,871	$64,019	$56,917
3.500	$96,509	$78,295	$67,584	$60,621
4.000	$99,858	$81,807	$71,258	$64,451
4.500	$103,274	$85,408	$75,037	$68,403
5.000	$106,757	$89,094	$78,920	$72,471
5.500	$110,306	$92,865	$82,902	$76,652
6.000	$113,921	$96,718	$86,981	$80,939

每月供款$60,622

年期

30年

貸款金額

$13,500,000

總利息

$8,323,572

總貸款連利息

$21,823,572

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$39,375	$21,246	$60,621	$13,478,754
2	$39,313	$21,308	$60,621	$13,457,446
3	$39,251	$21,370	$60,621	$13,436,076
4	$39,189	$21,432	$60,621	$13,414,643
5	$39,126	$21,495	$60,621	$13,393,148
6	$39,063	$21,558	$60,621	$13,371,591
7	$39,000	$21,621	$60,621	$13,349,970
8	$38,937	$21,684	$60,621	$13,328,286
9	$38,874	$21,747	$60,621	$13,306,540
10	$38,811	$21,810	$60,621	$13,284,729
11	$38,747	$21,874	$60,621	$13,262,855
12	$38,683	$21,938	$60,621	$13,240,918

第1年供款共

$727,452

第1年利息

$468,370

第1年共還本金

$259,082

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$38,619	$22,002	$60,621	$13,218,916
14	$38,555	$22,066	$60,621	$13,196,850
15	$38,491	$22,130	$60,621	$13,174,720
16	$38,426	$22,195	$60,621	$13,152,525
17	$38,362	$22,260	$60,621	$13,130,266
18	$38,297	$22,324	$60,621	$13,107,941
19	$38,231	$22,390	$60,621	$13,085,552
20	$38,166	$22,455	$60,621	$13,063,097
21	$38,101	$22,520	$60,621	$13,040,577
22	$38,035	$22,586	$60,621	$13,017,991
23	$37,969	$22,652	$60,621	$12,995,339
24	$37,903	$22,718	$60,621	$12,972,621

第2年供款共

$727,452

第2年利息

$459,155

第2年共還本金

$268,297

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$37,837	$22,784	$60,621	$12,949,836
26	$37,770	$22,851	$60,621	$12,926,986
27	$37,704	$22,917	$60,621	$12,904,068
28	$37,637	$22,984	$60,621	$12,881,084
29	$37,570	$23,051	$60,621	$12,858,033
30	$37,503	$23,118	$60,621	$12,834,915
31	$37,435	$23,186	$60,621	$12,811,729
32	$37,368	$23,253	$60,621	$12,788,475
33	$37,300	$23,321	$60,621	$12,765,154
34	$37,232	$23,389	$60,621	$12,741,765
35	$37,163	$23,458	$60,621	$12,718,307
36	$37,095	$23,526	$60,621	$12,694,781

第3年供款共

$727,452

第3年利息

$449,613

第3年共還本金

$277,840

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$37,026	$23,595	$60,621	$12,671,187
38	$36,958	$23,663	$60,621	$12,647,523
39	$36,889	$23,732	$60,621	$12,623,791
40	$36,819	$23,802	$60,621	$12,599,989
41	$36,750	$23,871	$60,621	$12,576,118
42	$36,680	$23,941	$60,621	$12,552,177
43	$36,611	$24,011	$60,621	$12,528,167
44	$36,540	$24,081	$60,621	$12,504,086
45	$36,470	$24,151	$60,621	$12,479,935
46	$36,400	$24,221	$60,621	$12,455,714
47	$36,329	$24,292	$60,621	$12,431,422
48	$36,258	$24,363	$60,621	$12,407,060

第4年供款共

$727,452

第4年利息

$439,731

第4年共還本金

$287,721

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$36,187	$24,434	$60,621	$12,382,626
50	$36,116	$24,505	$60,621	$12,358,121
51	$36,045	$24,577	$60,621	$12,333,544
52	$35,973	$24,648	$60,621	$12,308,896
53	$35,901	$24,720	$60,621	$12,284,176
54	$35,829	$24,792	$60,621	$12,259,384
55	$35,757	$24,864	$60,621	$12,234,519
56	$35,684	$24,937	$60,621	$12,209,582
57	$35,611	$25,010	$60,621	$12,184,573
58	$35,538	$25,083	$60,621	$12,159,490
59	$35,465	$25,156	$60,621	$12,134,334
60	$35,392	$25,229	$60,621	$12,109,105

第5年供款共

$727,452

第5年利息

$429,498

第5年共還本金

$297,955

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$35,318	$25,303	$60,621	$12,083,802
62	$35,244	$25,377	$60,621	$12,058,425
63	$35,170	$25,451	$60,621	$12,032,975
64	$35,096	$25,525	$60,621	$12,007,450
65	$35,022	$25,599	$60,621	$11,981,851
66	$34,947	$25,674	$60,621	$11,956,177
67	$34,872	$25,749	$60,621	$11,930,428
68	$34,797	$25,824	$60,621	$11,904,604
69	$34,722	$25,899	$60,621	$11,878,705
70	$34,646	$25,975	$60,621	$11,852,730
71	$34,570	$26,051	$60,621	$11,826,679
72	$34,494	$26,127	$60,621	$11,800,553

第6年供款共

$727,452

第6年利息

$418,900

第6年共還本金

$308,552

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$34,418	$26,203	$60,621	$11,774,350
74	$34,342	$26,279	$60,621	$11,748,071
75	$34,265	$26,356	$60,621	$11,721,715
76	$34,188	$26,433	$60,621	$11,695,282
77	$34,111	$26,510	$60,621	$11,668,772
78	$34,034	$26,587	$60,621	$11,642,185
79	$33,956	$26,665	$60,621	$11,615,521
80	$33,879	$26,742	$60,621	$11,588,778
81	$33,801	$26,820	$60,621	$11,561,958
82	$33,722	$26,899	$60,621	$11,535,059
83	$33,644	$26,977	$60,621	$11,508,082
84	$33,565	$27,056	$60,621	$11,481,026

第7年供款共

$727,452

第7年利息

$407,926

第7年共還本金

$319,526

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$33,486	$27,135	$60,621	$11,453,891
86	$33,407	$27,214	$60,621	$11,426,678
87	$33,328	$27,293	$60,621	$11,399,384
88	$33,248	$27,373	$60,621	$11,372,012
89	$33,168	$27,453	$60,621	$11,344,559
90	$33,088	$27,533	$60,621	$11,317,026
91	$33,008	$27,613	$60,621	$11,289,413
92	$32,927	$27,694	$60,621	$11,261,720
93	$32,847	$27,774	$60,621	$11,233,945
94	$32,766	$27,855	$60,621	$11,206,090
95	$32,684	$27,937	$60,621	$11,178,153
96	$32,603	$28,018	$60,621	$11,150,135

第8年供款共

$727,452

第8年利息

$396,561

第8年共還本金

$330,891

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$32,521	$28,100	$60,621	$11,122,035
98	$32,439	$28,182	$60,621	$11,093,854
99	$32,357	$28,264	$60,621	$11,065,590
100	$32,275	$28,346	$60,621	$11,037,243
101	$32,192	$28,429	$60,621	$11,008,814
102	$32,109	$28,512	$60,621	$10,980,302
103	$32,026	$28,595	$60,621	$10,951,707
104	$31,942	$28,679	$60,621	$10,923,028
105	$31,859	$28,762	$60,621	$10,894,266
106	$31,775	$28,846	$60,621	$10,865,420
107	$31,691	$28,930	$60,621	$10,836,490
108	$31,606	$29,015	$60,621	$10,807,475

第9年供款共

$727,452

第9年利息

$384,793

第9年共還本金

$342,660

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$31,522	$29,099	$60,621	$10,778,376
110	$31,437	$29,184	$60,621	$10,749,192
111	$31,352	$29,269	$60,621	$10,719,923
112	$31,266	$29,355	$60,621	$10,690,568
113	$31,181	$29,440	$60,621	$10,661,128
114	$31,095	$29,526	$60,621	$10,631,602
115	$31,009	$29,612	$60,621	$10,601,990
116	$30,922	$29,699	$60,621	$10,572,291
117	$30,836	$29,785	$60,621	$10,542,506
118	$30,749	$29,872	$60,621	$10,512,634
119	$30,662	$29,959	$60,621	$10,482,675
120	$30,574	$30,047	$60,621	$10,452,628

第10年供款共

$727,452

第10年利息

$372,605

第10年共還本金

$354,847

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$30,487	$30,134	$60,621	$10,422,494
122	$30,399	$30,222	$60,621	$10,392,272
123	$30,311	$30,310	$60,621	$10,361,962
124	$30,222	$30,399	$60,621	$10,331,563
125	$30,134	$30,487	$60,621	$10,301,076
126	$30,045	$30,576	$60,621	$10,270,499
127	$29,956	$30,665	$60,621	$10,239,834
128	$29,866	$30,755	$60,621	$10,209,079
129	$29,776	$30,845	$60,621	$10,178,235
130	$29,687	$30,935	$60,621	$10,147,300
131	$29,596	$31,025	$60,621	$10,116,275
132	$29,506	$31,115	$60,621	$10,085,160

第11年供款共

$727,452

第11年利息

$359,984

第11年共還本金

$367,468

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$29,415	$31,206	$60,621	$10,053,954
134	$29,324	$31,297	$60,621	$10,022,657
135	$29,233	$31,388	$60,621	$9,991,269
136	$29,141	$31,480	$60,621	$9,959,789
137	$29,049	$31,572	$60,621	$9,928,217
138	$28,957	$31,664	$60,621	$9,896,554
139	$28,865	$31,756	$60,621	$9,864,798
140	$28,772	$31,849	$60,621	$9,832,949
141	$28,679	$31,942	$60,621	$9,801,007
142	$28,586	$32,035	$60,621	$9,768,973
143	$28,493	$32,128	$60,621	$9,736,844
144	$28,399	$32,222	$60,621	$9,704,622

第12年供款共

$727,452

第12年利息

$346,915

第12年共還本金

$380,538

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$28,305	$32,316	$60,621	$9,672,307
146	$28,211	$32,410	$60,621	$9,639,896
147	$28,116	$32,505	$60,621	$9,607,392
148	$28,022	$32,599	$60,621	$9,574,792
149	$27,926	$32,695	$60,621	$9,542,098
150	$27,831	$32,790	$60,621	$9,509,308
151	$27,735	$32,886	$60,621	$9,476,422
152	$27,640	$32,981	$60,621	$9,443,441
153	$27,543	$33,078	$60,621	$9,410,363
154	$27,447	$33,174	$60,621	$9,377,189
155	$27,350	$33,271	$60,621	$9,343,918
156	$27,253	$33,368	$60,621	$9,310,550

第13年供款共

$727,452

第13年利息

$333,380

第13年共還本金

$394,072

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$27,156	$33,465	$60,621	$9,277,085
158	$27,058	$33,563	$60,621	$9,243,522
159	$26,960	$33,661	$60,621	$9,209,861
160	$26,862	$33,759	$60,621	$9,176,102
161	$26,764	$33,857	$60,621	$9,142,245
162	$26,665	$33,956	$60,621	$9,108,289
163	$26,566	$34,055	$60,621	$9,074,234
164	$26,467	$34,155	$60,621	$9,040,079
165	$26,367	$34,254	$60,621	$9,005,825
166	$26,267	$34,354	$60,621	$8,971,471
167	$26,167	$34,454	$60,621	$8,937,017
168	$26,066	$34,555	$60,621	$8,902,462

第14年供款共

$727,452

第14年利息

$319,364

第14年共還本金

$408,088

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$25,966	$34,656	$60,621	$8,867,806
170	$25,864	$34,757	$60,621	$8,833,050
171	$25,763	$34,858	$60,621	$8,798,192
172	$25,661	$34,960	$60,621	$8,763,232
173	$25,559	$35,062	$60,621	$8,728,171
174	$25,457	$35,164	$60,621	$8,693,007
175	$25,355	$35,266	$60,621	$8,657,740
176	$25,252	$35,369	$60,621	$8,622,371
177	$25,149	$35,472	$60,621	$8,586,899
178	$25,045	$35,576	$60,621	$8,551,323
179	$24,941	$35,680	$60,621	$8,515,643
180	$24,837	$35,784	$60,621	$8,479,859

第15年供款共

$727,452

第15年利息

$304,850

第15年共還本金

$422,603

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$24,733	$35,888	$60,621	$8,443,971
182	$24,628	$35,993	$60,621	$8,407,978
183	$24,523	$36,098	$60,621	$8,371,881
184	$24,418	$36,203	$60,621	$8,335,677
185	$24,312	$36,309	$60,621	$8,299,369
186	$24,206	$36,415	$60,621	$8,262,954
187	$24,100	$36,521	$60,621	$8,226,434
188	$23,994	$36,627	$60,621	$8,189,806
189	$23,887	$36,734	$60,621	$8,153,072
190	$23,780	$36,841	$60,621	$8,116,231
191	$23,672	$36,949	$60,621	$8,079,282
192	$23,565	$37,056	$60,621	$8,042,226

第16年供款共

$727,452

第16年利息

$289,819

第16年共還本金

$437,633

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$23,456	$37,165	$60,621	$8,005,061
194	$23,348	$37,273	$60,621	$7,967,788
195	$23,239	$37,382	$60,621	$7,930,407
196	$23,130	$37,491	$60,621	$7,892,916
197	$23,021	$37,600	$60,621	$7,855,316
198	$22,911	$37,710	$60,621	$7,817,606
199	$22,801	$37,820	$60,621	$7,779,787
200	$22,691	$37,930	$60,621	$7,741,857
201	$22,580	$38,041	$60,621	$7,703,816
202	$22,469	$38,152	$60,621	$7,665,664
203	$22,358	$38,263	$60,621	$7,627,402
204	$22,247	$38,374	$60,621	$7,589,027

第17年供款共

$727,452

第17年利息

$274,254

第17年共還本金

$453,199

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$22,135	$38,486	$60,621	$7,550,541
206	$22,022	$38,599	$60,621	$7,511,942
207	$21,910	$38,711	$60,621	$7,473,231
208	$21,797	$38,824	$60,621	$7,434,407
209	$21,684	$38,937	$60,621	$7,395,469
210	$21,570	$39,051	$60,621	$7,356,419
211	$21,456	$39,165	$60,621	$7,317,254
212	$21,342	$39,279	$60,621	$7,277,975
213	$21,227	$39,394	$60,621	$7,238,581
214	$21,113	$39,509	$60,621	$7,199,073
215	$20,997	$39,624	$60,621	$7,159,449
216	$20,882	$39,739	$60,621	$7,119,710

第18年供款共

$727,452

第18年利息

$258,135

第18年共還本金

$469,318

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$20,766	$39,855	$60,621	$7,079,854
218	$20,650	$39,971	$60,621	$7,039,883
219	$20,533	$40,088	$60,621	$6,999,795
220	$20,416	$40,205	$60,621	$6,959,590
221	$20,299	$40,322	$60,621	$6,919,268
222	$20,181	$40,440	$60,621	$6,878,828
223	$20,063	$40,558	$60,621	$6,838,270
224	$19,945	$40,676	$60,621	$6,797,594
225	$19,826	$40,795	$60,621	$6,756,799
226	$19,707	$40,914	$60,621	$6,715,886
227	$19,588	$41,033	$60,621	$6,674,852
228	$19,468	$41,153	$60,621	$6,633,700

第19年供款共

$727,452

第19年利息

$241,443

第19年共還本金

$486,010

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$19,348	$41,273	$60,621	$6,592,427
230	$19,228	$41,393	$60,621	$6,551,034
231	$19,107	$41,514	$60,621	$6,509,520
232	$18,986	$41,635	$60,621	$6,467,885
233	$18,865	$41,756	$60,621	$6,426,129
234	$18,743	$41,878	$60,621	$6,384,251
235	$18,621	$42,000	$60,621	$6,342,250
236	$18,498	$42,123	$60,621	$6,300,127
237	$18,375	$42,246	$60,621	$6,257,882
238	$18,252	$42,369	$60,621	$6,215,513
239	$18,129	$42,492	$60,621	$6,173,021
240	$18,005	$42,616	$60,621	$6,130,404

第20年供款共

$727,452

第20年利息

$224,157

第20年共還本金

$503,296

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,880	$42,741	$60,621	$6,087,663
242	$17,756	$42,865	$60,621	$6,044,798
243	$17,631	$42,990	$60,621	$6,001,808
244	$17,505	$43,116	$60,621	$5,958,692
245	$17,380	$43,242	$60,621	$5,915,450
246	$17,253	$43,368	$60,621	$5,872,083
247	$17,127	$43,494	$60,621	$5,828,589
248	$17,000	$43,621	$60,621	$5,784,968
249	$16,873	$43,748	$60,621	$5,741,219
250	$16,745	$43,876	$60,621	$5,697,344
251	$16,617	$44,004	$60,621	$5,653,340
252	$16,489	$44,132	$60,621	$5,609,208

第21年供款共

$727,452

第21年利息

$206,256

第21年共還本金

$521,196

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,360	$44,261	$60,621	$5,564,947
254	$16,231	$44,390	$60,621	$5,520,557
255	$16,102	$44,519	$60,621	$5,476,038
256	$15,972	$44,649	$60,621	$5,431,388
257	$15,842	$44,779	$60,621	$5,386,609
258	$15,711	$44,910	$60,621	$5,341,699
259	$15,580	$45,041	$60,621	$5,296,658
260	$15,449	$45,172	$60,621	$5,251,485
261	$15,317	$45,304	$60,621	$5,206,181
262	$15,185	$45,436	$60,621	$5,160,745
263	$15,052	$45,569	$60,621	$5,115,176
264	$14,919	$45,702	$60,621	$5,069,474

第22年供款共

$727,452

第22年利息

$187,719

第22年共還本金

$539,734

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,786	$45,835	$60,621	$5,023,639
266	$14,652	$45,969	$60,621	$4,977,670
267	$14,518	$46,103	$60,621	$4,931,567
268	$14,384	$46,237	$60,621	$4,885,330
269	$14,249	$46,372	$60,621	$4,838,958
270	$14,114	$46,507	$60,621	$4,792,451
271	$13,978	$46,643	$60,621	$4,745,807
272	$13,842	$46,779	$60,621	$4,699,028
273	$13,705	$46,916	$60,621	$4,652,113
274	$13,569	$47,052	$60,621	$4,605,060
275	$13,431	$47,190	$60,621	$4,557,871
276	$13,294	$47,327	$60,621	$4,510,544

第23年供款共

$727,452

第23年利息

$168,522

第23年共還本金

$558,930

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$13,156	$47,465	$60,621	$4,463,078
278	$13,017	$47,604	$60,621	$4,415,475
279	$12,878	$47,743	$60,621	$4,367,732
280	$12,739	$47,882	$60,621	$4,319,850
281	$12,600	$48,021	$60,621	$4,271,829
282	$12,460	$48,162	$60,621	$4,223,667
283	$12,319	$48,302	$60,621	$4,175,365
284	$12,178	$48,443	$60,621	$4,126,922
285	$12,037	$48,584	$60,621	$4,078,338
286	$11,895	$48,726	$60,621	$4,029,612
287	$11,753	$48,868	$60,621	$3,980,744
288	$11,611	$49,011	$60,621	$3,931,734

第24年供款共

$727,452

第24年利息

$148,643

第24年共還本金

$578,810

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,468	$49,153	$60,621	$3,882,580
290	$11,324	$49,297	$60,621	$3,833,283
291	$11,180	$49,441	$60,621	$3,783,843
292	$11,036	$49,585	$60,621	$3,734,258
293	$10,892	$49,729	$60,621	$3,684,529
294	$10,747	$49,874	$60,621	$3,634,654
295	$10,601	$50,020	$60,621	$3,584,634
296	$10,455	$50,166	$60,621	$3,534,468
297	$10,309	$50,312	$60,621	$3,484,156
298	$10,162	$50,459	$60,621	$3,433,697
299	$10,015	$50,606	$60,621	$3,383,091
300	$9,867	$50,754	$60,621	$3,332,337

第25年供款共

$727,452

第25年利息

$128,056

第25年共還本金

$599,396

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,719	$50,902	$60,621	$3,281,436
302	$9,571	$51,050	$60,621	$3,230,386
303	$9,422	$51,199	$60,621	$3,179,186
304	$9,273	$51,348	$60,621	$3,127,838
305	$9,123	$51,498	$60,621	$3,076,340
306	$8,973	$51,648	$60,621	$3,024,692
307	$8,822	$51,799	$60,621	$2,972,893
308	$8,671	$51,950	$60,621	$2,920,942
309	$8,519	$52,102	$60,621	$2,868,841
310	$8,367	$52,254	$60,621	$2,816,587
311	$8,215	$52,406	$60,621	$2,764,181
312	$8,062	$52,559	$60,621	$2,711,622

第26年供款共

$727,452

第26年利息

$106,737

第26年共還本金

$620,715

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,909	$52,712	$60,621	$2,658,910
314	$7,755	$52,866	$60,621	$2,606,044
315	$7,601	$53,020	$60,621	$2,553,024
316	$7,446	$53,175	$60,621	$2,499,850
317	$7,291	$53,330	$60,621	$2,446,520
318	$7,136	$53,485	$60,621	$2,393,034
319	$6,980	$53,641	$60,621	$2,339,393
320	$6,823	$53,798	$60,621	$2,285,595
321	$6,666	$53,955	$60,621	$2,231,641
322	$6,509	$54,112	$60,621	$2,177,528
323	$6,351	$54,270	$60,621	$2,123,259
324	$6,193	$54,428	$60,621	$2,068,830

第27年供款共

$727,452

第27年利息

$84,660

第27年共還本金

$642,792

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,034	$54,587	$60,621	$2,014,243
326	$5,875	$54,746	$60,621	$1,959,497
327	$5,715	$54,906	$60,621	$1,904,591
328	$5,555	$55,066	$60,621	$1,849,525
329	$5,394	$55,227	$60,621	$1,794,299
330	$5,233	$55,388	$60,621	$1,738,911
331	$5,072	$55,549	$60,621	$1,683,362
332	$4,910	$55,711	$60,621	$1,627,651
333	$4,747	$55,874	$60,621	$1,571,777
334	$4,584	$56,037	$60,621	$1,515,740
335	$4,421	$56,200	$60,621	$1,459,540
336	$4,257	$56,364	$60,621	$1,403,176

第28年供款共

$727,452

第28年利息

$61,798

第28年共還本金

$665,654

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,093	$56,528	$60,621	$1,346,648
338	$3,928	$56,693	$60,621	$1,289,954
339	$3,762	$56,859	$60,621	$1,233,096
340	$3,597	$57,025	$60,621	$1,176,071
341	$3,430	$57,191	$60,621	$1,118,880
342	$3,263	$57,358	$60,621	$1,061,523
343	$3,096	$57,525	$60,621	$1,003,998
344	$2,928	$57,693	$60,621	$946,305
345	$2,760	$57,861	$60,621	$888,444
346	$2,591	$58,030	$60,621	$830,415
347	$2,422	$58,199	$60,621	$772,216
348	$2,252	$58,369	$60,621	$713,847

第29年供款共

$727,452

第29年利息

$38,123

第29年共還本金

$689,329

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,082	$58,539	$60,621	$655,308
350	$1,911	$58,710	$60,621	$596,598
351	$1,740	$58,881	$60,621	$537,717
352	$1,568	$59,053	$60,621	$478,664
353	$1,396	$59,225	$60,621	$419,440
354	$1,223	$59,398	$60,621	$360,042
355	$1,050	$59,571	$60,621	$300,471
356	$876	$59,745	$60,621	$240,726
357	$702	$59,919	$60,621	$180,807
358	$527	$60,094	$60,621	$120,714
359	$352	$60,269	$60,621	$60,445
360	$176	$60,445	$60,621	$0

第30年供款共

$727,452

第30年利息

$13,606

第30年共還本金

$713,847

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$16,653,572

免責聲明

筍盤推介

按揭保險費
info