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$13,625,645

每月供款
$40,666

首期

$-1,344,000

總貸款額

$9,344,000

總利息

$5,295,645

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-1,014,000

按月供比率計算

$81,331

置業成本總預算

HK$-1,014,000

首期

$-1,344,000
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

$81,331

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

馬鞍山馬鞍山中心第02座

thumb_up

馬鞍山中心全新裝修三房間隔實用

實

522 呎

@14,368

建

701 呎

@10,699

real_estate_agent 罕有放盤

售$750 萬

實

522 呎

@14,368

建

701 呎

@10,699

售$750 萬

real_estate_agent 罕有放盤

沙田銀禧花園銀禧閣

thumb_up

罕有🍀東南🍀馬場景🐎 [覆式] 有部份傢俬3️⃣房.

實

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山迎海第01期第02座

thumb_up

馬鞍山烏溪沙站兩房超方便

實

511 呎

@13,796

建

663 呎

@10,633

local_fire_department 至HIT

售$705 萬

實

511 呎

@13,796

建

663 呎

@10,633

售$705 萬

local_fire_department 至HIT

大埔沙田段大埔公路

thumb_up

別墅屋罕有

建

612 呎

@11,438

售$700 萬

建

612 呎

@11,438

售$700 萬

馬鞍山銀湖天峰第07座

thumb_up

馬鞍烏奚沙上蓋

實

570 呎

@15,439

建

748 呎

@11,765

local_fire_department 至HIT

售$880 萬

實

570 呎

@15,439

建

748 呎

@11,765

售$880 萬

local_fire_department 至HIT

馬鞍山海柏花園第04座

thumb_up

海柏花園新裝海景3房

實

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 萬

實

567 呎

@15,520

建

757 呎

@11,625

售$880 萬

local_fire_department 至HIT

KOL實拍 VR實景

沙田沙田第一城第02期

thumb_up

奇豐精選堅靚裝高層河景可即入住

實

504 呎

@14,286

建

622 呎

@11,576

hotel_class 樓王 vpn_key 有匙即睇

售$720 萬

實

504 呎

@14,286

建

622 呎

@11,576

售$720 萬

hotel_class 樓王 vpn_key 有匙即睇

馬鞍山迎海第2座 2房連約或交吉

thumb_up

迎海第2座 2房連約或交吉

實

491 呎

@15,234

建

638 呎

@11,724

local_fire_department 至HIT

售$748 萬

實

491 呎

@15,234

建

638 呎

@11,724

售$748 萬

local_fire_department 至HIT

獨家

360

上水上水粉錦公路

thumb_up

誠意推介....估凸價....🥰民宿feel.....全幢村屋🏡.... 🚙車泊門口

實

1,350 呎

@5,467

建

1,500 呎

@4,920

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

售$738 萬

實

1,350 呎

@5,467

建

1,500 呎

@4,920

售$738 萬

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

馬鞍山翠擁華庭

thumb_up

兩房半-靚雅裝~ 即買即用

實

573 呎

@12,216

建

732 呎

@9,563

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$700 萬

實

573 呎

@12,216

建

732 呎

@9,563

售$700 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

馬鞍山迎海第04期駿岸第08座

thumb_up

2房2廳東北迎海

實

512 呎

@14,414

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$738 萬

實

512 呎

@14,414

售$738 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

粉嶺蔚翠花園第04座

thumb_up

靚裝連車位

實

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 萬

實

716 呎

@12,291

建

826 呎

@10,654

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$55,923	$42,973	$35,215	$30,054
1.500	$58,002	$45,089	$37,370	$32,248
2.000	$60,129	$47,270	$39,605	$34,537
2.500	$62,305	$49,514	$41,919	$36,920
3.000	$64,528	$51,822	$44,310	$39,395
3.250	$65,657	$52,999	$45,535	$40,666
3.500	$66,799	$54,191	$46,778	$41,959
4.000	$69,116	$56,623	$49,321	$44,610
4.500	$71,481	$59,115	$51,937	$47,345
5.000	$73,892	$61,666	$54,624	$50,161
5.500	$76,348	$64,276	$57,380	$53,054
6.000	$78,850	$66,943	$60,204	$56,022

每月供款$40,666

年期

30年

貸款金額

$9,344,000

總利息

$5,295,645

總貸款連利息

$14,639,645

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$25,307	$15,359	$40,666	$9,328,641
2	$25,265	$15,401	$40,666	$9,313,240
3	$25,223	$15,442	$40,666	$9,297,798
4	$25,182	$15,484	$40,666	$9,282,314
5	$25,140	$15,526	$40,666	$9,266,788
6	$25,098	$15,568	$40,666	$9,251,220
7	$25,055	$15,610	$40,666	$9,235,609
8	$25,013	$15,653	$40,666	$9,219,957
9	$24,971	$15,695	$40,666	$9,204,262
10	$24,928	$15,737	$40,666	$9,188,524
11	$24,886	$15,780	$40,666	$9,172,744
12	$24,843	$15,823	$40,666	$9,156,921

第1年供款共

$487,988

第1年利息

$300,910

第1年共還本金

$187,079

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$24,800	$15,866	$40,666	$9,141,056
14	$24,757	$15,909	$40,666	$9,125,147
15	$24,714	$15,952	$40,666	$9,109,195
16	$24,671	$15,995	$40,666	$9,093,200
17	$24,627	$16,038	$40,666	$9,077,162
18	$24,584	$16,082	$40,666	$9,061,081
19	$24,540	$16,125	$40,666	$9,044,955
20	$24,497	$16,169	$40,666	$9,028,786
21	$24,453	$16,213	$40,666	$9,012,574
22	$24,409	$16,257	$40,666	$8,996,317
23	$24,365	$16,301	$40,666	$8,980,016
24	$24,321	$16,345	$40,666	$8,963,672

第2年供款共

$487,988

第2年利息

$294,738

第2年共還本金

$193,250

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$24,277	$16,389	$40,666	$8,947,282
26	$24,232	$16,433	$40,666	$8,930,849
27	$24,188	$16,478	$40,666	$8,914,371
28	$24,143	$16,523	$40,666	$8,897,848
29	$24,098	$16,567	$40,666	$8,881,281
30	$24,053	$16,612	$40,666	$8,864,669
31	$24,008	$16,657	$40,666	$8,848,012
32	$23,963	$16,702	$40,666	$8,831,309
33	$23,918	$16,748	$40,666	$8,814,562
34	$23,873	$16,793	$40,666	$8,797,769
35	$23,827	$16,838	$40,666	$8,780,931
36	$23,782	$16,884	$40,666	$8,764,047

第3年供款共

$487,988

第3年利息

$288,363

第3年共還本金

$199,625

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$23,736	$16,930	$40,666	$8,747,117
38	$23,690	$16,976	$40,666	$8,730,141
39	$23,644	$17,022	$40,666	$8,713,120
40	$23,598	$17,068	$40,666	$8,696,052
41	$23,552	$17,114	$40,666	$8,678,938
42	$23,505	$17,160	$40,666	$8,661,778
43	$23,459	$17,207	$40,666	$8,644,571
44	$23,412	$17,253	$40,666	$8,627,318
45	$23,366	$17,300	$40,666	$8,610,018
46	$23,319	$17,347	$40,666	$8,592,671
47	$23,272	$17,394	$40,666	$8,575,277
48	$23,225	$17,441	$40,666	$8,557,836

第4年供款共

$487,988

第4年利息

$281,778

第4年共還本金

$206,210

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$23,177	$17,488	$40,666	$8,540,348
50	$23,130	$17,536	$40,666	$8,522,813
51	$23,083	$17,583	$40,666	$8,505,229
52	$23,035	$17,631	$40,666	$8,487,599
53	$22,987	$17,678	$40,666	$8,469,920
54	$22,939	$17,726	$40,666	$8,452,194
55	$22,891	$17,774	$40,666	$8,434,420
56	$22,843	$17,822	$40,666	$8,416,597
57	$22,795	$17,871	$40,666	$8,398,727
58	$22,747	$17,919	$40,666	$8,380,807
59	$22,698	$17,968	$40,666	$8,362,840
60	$22,649	$18,016	$40,666	$8,344,823

第5年供款共

$487,988

第5年利息

$274,975

第5年共還本金

$213,013

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$22,601	$18,065	$40,666	$8,326,758
62	$22,552	$18,114	$40,666	$8,308,644
63	$22,503	$18,163	$40,666	$8,290,481
64	$22,453	$18,212	$40,666	$8,272,269
65	$22,404	$18,262	$40,666	$8,254,007
66	$22,355	$18,311	$40,666	$8,235,696
67	$22,305	$18,361	$40,666	$8,217,336
68	$22,255	$18,410	$40,666	$8,198,925
69	$22,205	$18,460	$40,666	$8,180,465
70	$22,155	$18,510	$40,666	$8,161,955
71	$22,105	$18,560	$40,666	$8,143,394
72	$22,055	$18,611	$40,666	$8,124,784

第6年供款共

$487,988

第6年利息

$267,948

第6年共還本金

$220,040

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$22,005	$18,661	$40,666	$8,106,123
74	$21,954	$18,712	$40,666	$8,087,411
75	$21,903	$18,762	$40,666	$8,068,649
76	$21,853	$18,813	$40,666	$8,049,836
77	$21,802	$18,864	$40,666	$8,030,972
78	$21,751	$18,915	$40,666	$8,012,056
79	$21,699	$18,966	$40,666	$7,993,090
80	$21,648	$19,018	$40,666	$7,974,072
81	$21,596	$19,069	$40,666	$7,955,003
82	$21,545	$19,121	$40,666	$7,935,882
83	$21,493	$19,173	$40,666	$7,916,710
84	$21,441	$19,225	$40,666	$7,897,485

第7年供款共

$487,988

第7年利息

$260,690

第7年共還本金

$227,299

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$21,389	$19,277	$40,666	$7,878,208
86	$21,337	$19,329	$40,666	$7,858,879
87	$21,284	$19,381	$40,666	$7,839,498
88	$21,232	$19,434	$40,666	$7,820,064
89	$21,179	$19,486	$40,666	$7,800,578
90	$21,127	$19,539	$40,666	$7,781,039
91	$21,074	$19,592	$40,666	$7,761,447
92	$21,021	$19,645	$40,666	$7,741,802
93	$20,967	$19,698	$40,666	$7,722,104
94	$20,914	$19,752	$40,666	$7,702,352
95	$20,861	$19,805	$40,666	$7,682,547
96	$20,807	$19,859	$40,666	$7,662,688

第8年供款共

$487,988

第8年利息

$253,191

第8年共還本金

$234,797

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$20,753	$19,913	$40,666	$7,642,775
98	$20,699	$19,966	$40,666	$7,622,809
99	$20,645	$20,021	$40,666	$7,602,788
100	$20,591	$20,075	$40,666	$7,582,714
101	$20,537	$20,129	$40,666	$7,562,584
102	$20,482	$20,184	$40,666	$7,542,401
103	$20,427	$20,238	$40,666	$7,522,162
104	$20,373	$20,293	$40,666	$7,501,869
105	$20,318	$20,348	$40,666	$7,481,521
106	$20,262	$20,403	$40,666	$7,461,118
107	$20,207	$20,458	$40,666	$7,440,659
108	$20,152	$20,514	$40,666	$7,420,146

第9年供款共

$487,988

第9年利息

$245,446

第9年共還本金

$242,542

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$20,096	$20,569	$40,666	$7,399,576
110	$20,041	$20,625	$40,666	$7,378,951
111	$19,985	$20,681	$40,666	$7,358,270
112	$19,929	$20,737	$40,666	$7,337,533
113	$19,872	$20,793	$40,666	$7,316,740
114	$19,816	$20,850	$40,666	$7,295,890
115	$19,760	$20,906	$40,666	$7,274,984
116	$19,703	$20,963	$40,666	$7,254,022
117	$19,646	$21,019	$40,666	$7,233,002
118	$19,589	$21,076	$40,666	$7,211,926
119	$19,532	$21,133	$40,666	$7,190,793
120	$19,475	$21,191	$40,666	$7,169,602

第10年供款共

$487,988

第10年利息

$237,445

第10年共還本金

$250,544

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$19,418	$21,248	$40,666	$7,148,354
122	$19,360	$21,306	$40,666	$7,127,048
123	$19,302	$21,363	$40,666	$7,105,685
124	$19,245	$21,421	$40,666	$7,084,264
125	$19,187	$21,479	$40,666	$7,062,785
126	$19,128	$21,537	$40,666	$7,041,248
127	$19,070	$21,596	$40,666	$7,019,652
128	$19,012	$21,654	$40,666	$6,997,998
129	$18,953	$21,713	$40,666	$6,976,285
130	$18,894	$21,772	$40,666	$6,954,514
131	$18,835	$21,831	$40,666	$6,932,683
132	$18,776	$21,890	$40,666	$6,910,793

第11年供款共

$487,988

第11年利息

$229,179

第11年共還本金

$258,809

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$18,717	$21,949	$40,666	$6,888,844
134	$18,657	$22,008	$40,666	$6,866,836
135	$18,598	$22,068	$40,666	$6,844,768
136	$18,538	$22,128	$40,666	$6,822,640
137	$18,478	$22,188	$40,666	$6,800,453
138	$18,418	$22,248	$40,666	$6,778,205
139	$18,358	$22,308	$40,666	$6,755,897
140	$18,297	$22,368	$40,666	$6,733,528
141	$18,237	$22,429	$40,666	$6,711,099
142	$18,176	$22,490	$40,666	$6,688,609
143	$18,115	$22,551	$40,666	$6,666,059
144	$18,054	$22,612	$40,666	$6,643,447

第12年供款共

$487,988

第12年利息

$220,642

第12年共還本金

$267,346

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$17,993	$22,673	$40,666	$6,620,774
146	$17,931	$22,734	$40,666	$6,598,040
147	$17,870	$22,796	$40,666	$6,575,244
148	$17,808	$22,858	$40,666	$6,552,386
149	$17,746	$22,920	$40,666	$6,529,466
150	$17,684	$22,982	$40,666	$6,506,484
151	$17,622	$23,044	$40,666	$6,483,441
152	$17,559	$23,106	$40,666	$6,460,334
153	$17,497	$23,169	$40,666	$6,437,165
154	$17,434	$23,232	$40,666	$6,413,934
155	$17,371	$23,295	$40,666	$6,390,639
156	$17,308	$23,358	$40,666	$6,367,281

第13年供款共

$487,988

第13年利息

$211,822

第13年共還本金

$276,166

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$17,245	$23,421	$40,666	$6,343,860
158	$17,181	$23,484	$40,666	$6,320,376
159	$17,118	$23,548	$40,666	$6,296,828
160	$17,054	$23,612	$40,666	$6,273,216
161	$16,990	$23,676	$40,666	$6,249,540
162	$16,926	$23,740	$40,666	$6,225,801
163	$16,862	$23,804	$40,666	$6,201,996
164	$16,797	$23,869	$40,666	$6,178,128
165	$16,732	$23,933	$40,666	$6,154,195
166	$16,668	$23,998	$40,666	$6,130,196
167	$16,603	$24,063	$40,666	$6,106,133
168	$16,537	$24,128	$40,666	$6,082,005

第14年供款共

$487,988

第14年利息

$202,712

第14年共還本金

$285,276

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$16,472	$24,194	$40,666	$6,057,812
170	$16,407	$24,259	$40,666	$6,033,552
171	$16,341	$24,325	$40,666	$6,009,228
172	$16,275	$24,391	$40,666	$5,984,837
173	$16,209	$24,457	$40,666	$5,960,380
174	$16,143	$24,523	$40,666	$5,935,857
175	$16,076	$24,589	$40,666	$5,911,268
176	$16,010	$24,656	$40,666	$5,886,612
177	$15,943	$24,723	$40,666	$5,861,889
178	$15,876	$24,790	$40,666	$5,837,099
179	$15,809	$24,857	$40,666	$5,812,243
180	$15,741	$24,924	$40,666	$5,787,318

第15年供款共

$487,988

第15年利息

$193,301

第15年共還本金

$294,687

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$15,674	$24,992	$40,666	$5,762,327
182	$15,606	$25,059	$40,666	$5,737,267
183	$15,538	$25,127	$40,666	$5,712,140
184	$15,470	$25,195	$40,666	$5,686,945
185	$15,402	$25,264	$40,666	$5,661,681
186	$15,334	$25,332	$40,666	$5,636,349
187	$15,265	$25,401	$40,666	$5,610,949
188	$15,196	$25,469	$40,666	$5,585,479
189	$15,127	$25,538	$40,666	$5,559,941
190	$15,058	$25,608	$40,666	$5,534,333
191	$14,989	$25,677	$40,666	$5,508,657
192	$14,919	$25,746	$40,666	$5,482,910

第16年供款共

$487,988

第16年利息

$183,580

第16年共還本金

$304,408

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$14,850	$25,816	$40,666	$5,457,094
194	$14,780	$25,886	$40,666	$5,431,208
195	$14,710	$25,956	$40,666	$5,405,252
196	$14,639	$26,026	$40,666	$5,379,225
197	$14,569	$26,097	$40,666	$5,353,128
198	$14,498	$26,168	$40,666	$5,326,961
199	$14,427	$26,238	$40,666	$5,300,722
200	$14,356	$26,310	$40,666	$5,274,413
201	$14,285	$26,381	$40,666	$5,248,032
202	$14,213	$26,452	$40,666	$5,221,580
203	$14,142	$26,524	$40,666	$5,195,056
204	$14,070	$26,596	$40,666	$5,168,460

第17年供款共

$487,988

第17年利息

$173,538

第17年共還本金

$314,450

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$13,998	$26,668	$40,666	$5,141,792
206	$13,926	$26,740	$40,666	$5,115,052
207	$13,853	$26,812	$40,666	$5,088,240
208	$13,781	$26,885	$40,666	$5,061,355
209	$13,708	$26,958	$40,666	$5,034,397
210	$13,635	$27,031	$40,666	$5,007,366
211	$13,562	$27,104	$40,666	$4,980,262
212	$13,488	$27,177	$40,666	$4,953,085
213	$13,415	$27,251	$40,666	$4,925,834
214	$13,341	$27,325	$40,666	$4,898,509
215	$13,267	$27,399	$40,666	$4,871,110
216	$13,193	$27,473	$40,666	$4,843,637

第18年供款共

$487,988

第18年利息

$163,165

第18年共還本金

$324,823

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$13,118	$27,547	$40,666	$4,816,089
218	$13,044	$27,622	$40,666	$4,788,467
219	$12,969	$27,697	$40,666	$4,760,770
220	$12,894	$27,772	$40,666	$4,732,998
221	$12,819	$27,847	$40,666	$4,705,151
222	$12,743	$27,923	$40,666	$4,677,229
223	$12,667	$27,998	$40,666	$4,649,230
224	$12,592	$28,074	$40,666	$4,621,156
225	$12,516	$28,150	$40,666	$4,593,006
226	$12,439	$28,226	$40,666	$4,564,780
227	$12,363	$28,303	$40,666	$4,536,477
228	$12,286	$28,379	$40,666	$4,508,098

第19年供款共

$487,988

第19年利息

$152,449

第19年共還本金

$335,539

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$12,209	$28,456	$40,666	$4,479,642
230	$12,132	$28,533	$40,666	$4,451,108
231	$12,055	$28,611	$40,666	$4,422,498
232	$11,978	$28,688	$40,666	$4,393,810
233	$11,900	$28,766	$40,666	$4,365,044
234	$11,822	$28,844	$40,666	$4,336,200
235	$11,744	$28,922	$40,666	$4,307,278
236	$11,666	$29,000	$40,666	$4,278,278
237	$11,587	$29,079	$40,666	$4,249,200
238	$11,508	$29,157	$40,666	$4,220,042
239	$11,429	$29,236	$40,666	$4,190,806
240	$11,350	$29,316	$40,666	$4,161,490

第20年供款共

$487,988

第20年利息

$141,380

第20年共還本金

$346,608

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$11,271	$29,395	$40,666	$4,132,095
242	$11,191	$29,475	$40,666	$4,102,621
243	$11,111	$29,554	$40,666	$4,073,066
244	$11,031	$29,634	$40,666	$4,043,432
245	$10,951	$29,715	$40,666	$4,013,717
246	$10,870	$29,795	$40,666	$3,983,922
247	$10,790	$29,876	$40,666	$3,954,046
248	$10,709	$29,957	$40,666	$3,924,089
249	$10,628	$30,038	$40,666	$3,894,051
250	$10,546	$30,119	$40,666	$3,863,932
251	$10,465	$30,201	$40,666	$3,833,731
252	$10,383	$30,283	$40,666	$3,803,448

第21年供款共

$487,988

第21年利息

$129,946

第21年共還本金

$358,042

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$10,301	$30,365	$40,666	$3,773,084
254	$10,219	$30,447	$40,666	$3,742,637
255	$10,136	$30,529	$40,666	$3,712,107
256	$10,054	$30,612	$40,666	$3,681,495
257	$9,971	$30,695	$40,666	$3,650,800
258	$9,888	$30,778	$40,666	$3,620,022
259	$9,804	$30,861	$40,666	$3,589,161
260	$9,721	$30,945	$40,666	$3,558,216
261	$9,637	$31,029	$40,666	$3,527,187
262	$9,553	$31,113	$40,666	$3,496,074
263	$9,469	$31,197	$40,666	$3,464,877
264	$9,384	$31,282	$40,666	$3,433,595

第22年供款共

$487,988

第22年利息

$118,135

第22年共還本金

$369,853

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$9,299	$31,366	$40,666	$3,402,229
266	$9,214	$31,451	$40,666	$3,370,778
267	$9,129	$31,536	$40,666	$3,339,241
268	$9,044	$31,622	$40,666	$3,307,619
269	$8,958	$31,708	$40,666	$3,275,912
270	$8,872	$31,793	$40,666	$3,244,118
271	$8,786	$31,880	$40,666	$3,212,239
272	$8,700	$31,966	$40,666	$3,180,273
273	$8,613	$32,052	$40,666	$3,148,221
274	$8,526	$32,139	$40,666	$3,116,081
275	$8,439	$32,226	$40,666	$3,083,855
276	$8,352	$32,314	$40,666	$3,051,541

第23年供款共

$487,988

第23年利息

$105,934

第23年共還本金

$382,054

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,265	$32,401	$40,666	$3,019,140
278	$8,177	$32,489	$40,666	$2,986,652
279	$8,089	$32,577	$40,666	$2,954,075
280	$8,001	$32,665	$40,666	$2,921,410
281	$7,912	$32,754	$40,666	$2,888,656
282	$7,823	$32,842	$40,666	$2,855,814
283	$7,734	$32,931	$40,666	$2,822,883
284	$7,645	$33,020	$40,666	$2,789,862
285	$7,556	$33,110	$40,666	$2,756,753
286	$7,466	$33,199	$40,666	$2,723,553
287	$7,376	$33,289	$40,666	$2,690,264
288	$7,286	$33,380	$40,666	$2,656,884

第24年供款共

$487,988

第24年利息

$93,331

第24年共還本金

$394,657

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,196	$33,470	$40,666	$2,623,414
290	$7,105	$33,561	$40,666	$2,589,854
291	$7,014	$33,651	$40,666	$2,556,202
292	$6,923	$33,743	$40,666	$2,522,459
293	$6,832	$33,834	$40,666	$2,488,625
294	$6,740	$33,926	$40,666	$2,454,700
295	$6,648	$34,018	$40,666	$2,420,682
296	$6,556	$34,110	$40,666	$2,386,573
297	$6,464	$34,202	$40,666	$2,352,371
298	$6,371	$34,295	$40,666	$2,318,076
299	$6,278	$34,388	$40,666	$2,283,688
300	$6,185	$34,481	$40,666	$2,249,208

第25年供款共

$487,988

第25年利息

$80,312

第25年共還本金

$407,677

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,092	$34,574	$40,666	$2,214,634
302	$5,998	$34,668	$40,666	$2,179,966
303	$5,904	$34,762	$40,666	$2,145,204
304	$5,810	$34,856	$40,666	$2,110,348
305	$5,716	$34,950	$40,666	$2,075,398
306	$5,621	$35,045	$40,666	$2,040,353
307	$5,526	$35,140	$40,666	$2,005,214
308	$5,431	$35,235	$40,666	$1,969,979
309	$5,335	$35,330	$40,666	$1,934,649
310	$5,240	$35,426	$40,666	$1,899,223
311	$5,144	$35,522	$40,666	$1,863,701
312	$5,048	$35,618	$40,666	$1,828,082

第26年供款共

$487,988

第26年利息

$66,863

第26年共還本金

$421,125

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,951	$35,715	$40,666	$1,792,368
314	$4,854	$35,811	$40,666	$1,756,556
315	$4,757	$35,908	$40,666	$1,720,648
316	$4,660	$36,006	$40,666	$1,684,643
317	$4,563	$36,103	$40,666	$1,648,539
318	$4,465	$36,201	$40,666	$1,612,339
319	$4,367	$36,299	$40,666	$1,576,040
320	$4,268	$36,397	$40,666	$1,539,642
321	$4,170	$36,496	$40,666	$1,503,147
322	$4,071	$36,595	$40,666	$1,466,552
323	$3,972	$36,694	$40,666	$1,429,858
324	$3,873	$36,793	$40,666	$1,393,065

第27年供款共

$487,988

第27年利息

$52,971

第27年共還本金

$435,017

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,773	$36,893	$40,666	$1,356,172
326	$3,673	$36,993	$40,666	$1,319,180
327	$3,573	$37,093	$40,666	$1,282,087
328	$3,472	$37,193	$40,666	$1,244,893
329	$3,372	$37,294	$40,666	$1,207,599
330	$3,271	$37,395	$40,666	$1,170,204
331	$3,169	$37,496	$40,666	$1,132,708
332	$3,068	$37,598	$40,666	$1,095,110
333	$2,966	$37,700	$40,666	$1,057,410
334	$2,864	$37,802	$40,666	$1,019,608
335	$2,761	$37,904	$40,666	$981,704
336	$2,659	$38,007	$40,666	$943,697

第28年供款共

$487,988

第28年利息

$38,620

第28年共還本金

$449,368

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,556	$38,110	$40,666	$905,587
338	$2,453	$38,213	$40,666	$867,374
339	$2,349	$38,317	$40,666	$829,058
340	$2,245	$38,420	$40,666	$790,637
341	$2,141	$38,524	$40,666	$752,113
342	$2,037	$38,629	$40,666	$713,484
343	$1,932	$38,733	$40,666	$674,751
344	$1,827	$38,838	$40,666	$635,913
345	$1,722	$38,943	$40,666	$596,969
346	$1,617	$39,049	$40,666	$557,920
347	$1,511	$39,155	$40,666	$518,766
348	$1,405	$39,261	$40,666	$479,505

第29年供款共

$487,988

第29年利息

$23,796

第29年共還本金

$464,192

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,299	$39,367	$40,666	$440,138
350	$1,192	$39,474	$40,666	$400,664
351	$1,085	$39,581	$40,666	$361,084
352	$978	$39,688	$40,666	$321,396
353	$870	$39,795	$40,666	$281,601
354	$763	$39,903	$40,666	$241,698
355	$655	$40,011	$40,666	$201,687
356	$546	$40,119	$40,666	$161,567
357	$438	$40,228	$40,666	$121,339
358	$329	$40,337	$40,666	$81,002
359	$219	$40,446	$40,666	$40,556
360	$110	$40,556	$40,666	$0

第30年供款共

$487,988

第30年利息

$8,483

第30年共還本金

$479,505

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$13,625,645

免責聲明

筍盤推介

按揭保險費
info