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$13,866,874

每月供款
$41,381

首期

$-1,360,000

總貸款額

$9,360,000

總利息

$5,536,874

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

$82,760

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

$82,760

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

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

馬鞍山海典居第02座

thumb_up

海典居罕有東南2房放賣市中心有露台

實

558 呎

@13,082

建

733 呎

@9,959

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$730 萬

實

558 呎

@13,082

建

733 呎

@9,959

售$730 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

VR實景

馬鞍山 DOUBLE COVE PH 03北水靚盤,大兩房半海星灣海景,罕有高層抵買,歡迎查詢

thumb_up

DOUBLE COVE PH 03 北水靚盤,大兩房半海星灣海景,罕有高層抵買,歡迎查詢

實

546 呎

@15,751

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$860 萬

實

546 呎

@15,751

售$860 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

馬鞍山迎海第03期星灣御

thumb_up

山景靚裝買入即住

實

496 呎

@14,315

local_fire_department 至HIT

售$710 萬

實

496 呎

@14,315

售$710 萬

local_fire_department 至HIT

VR實景

馬鞍山星漣海第03A座

thumb_up

三房一儲一套房低密度寧靜住宅區

實

780 呎

@11,538

local_fire_department 至HIT price_change 蝕讓盤

售$900 萬

實

780 呎

@11,538

售$900 萬

local_fire_department 至HIT price_change 蝕讓盤

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,625

建

992 呎

@8,871

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$880 萬

實

757 呎

@11,625

建

992 呎

@8,871

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢 ~優質屋苑~優質管理~市中心,樓齡新~

thumb_up

逸瓏園

實

667 呎

@13,193

local_fire_department 至HIT

售$880 萬

實

667 呎

@13,193

售$880 萬

local_fire_department 至HIT

馬鞍山泓碧第01座

thumb_up

泓碧高層海景2房另加什物房

實

520 呎

@15,385

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$800 萬

實

520 呎

@15,385

售$800 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

西貢 ~西貢市中心兩房兩廳會所開揚內園池景高樓底有露台~

thumb_up

**~西貢市中心兩房兩廳會所開揚內園池景高樓底有露台~**

實

669 呎

@12,526

local_fire_department 至HIT verified 首置必買 price_change 蝕讓盤

售$838 萬

實

669 呎

@12,526

售$838 萬

local_fire_department 至HIT verified 首置必買 price_change 蝕讓盤

馬鞍山雲海第01期香海臺第01座

thumb_up

馬鞍山雲海即買即用

實

488 呎

@15,984

local_fire_department 至HIT

售$780 萬

實

488 呎

@15,984

售$780 萬

local_fire_department 至HIT

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

@11,111

建

988 呎

@8,603

local_fire_department 至HIT

售$850 萬

實

765 呎

@11,111

建

988 呎

@8,603

售$850 萬

local_fire_department 至HIT

沙田柏傲莊 I 第02A座

thumb_up

大圍柏傲莊是一個充滿吸引力的住宅樓盤,致力為居民提供舒適的生活空間

實

352 呎

@25,170

real_estate_agent 罕有放盤

售$886 萬

實

352 呎

@25,170

售$886 萬

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
3.375	$66,340	$53,685	$46,233	$41,380
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$41,381

年期

30年

貸款金額

$9,360,000

總利息

$5,536,874

總貸款連利息

$14,896,874

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$26,325	$15,055	$41,380	$9,344,945
2	$26,283	$15,098	$41,380	$9,329,847
3	$26,240	$15,140	$41,380	$9,314,707
4	$26,198	$15,183	$41,380	$9,299,525
5	$26,155	$15,225	$41,380	$9,284,299
6	$26,112	$15,268	$41,380	$9,269,031
7	$26,069	$15,311	$41,380	$9,253,720
8	$26,026	$15,354	$41,380	$9,238,366
9	$25,983	$15,397	$41,380	$9,222,969
10	$25,940	$15,441	$41,380	$9,207,528
11	$25,896	$15,484	$41,380	$9,192,044
12	$25,853	$15,528	$41,380	$9,176,517

第1年供款共

$496,562

第1年利息

$313,079

第1年共還本金

$183,483

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$25,809	$15,571	$41,380	$9,160,945
14	$25,765	$15,615	$41,380	$9,145,330
15	$25,721	$15,659	$41,380	$9,129,671
16	$25,677	$15,703	$41,380	$9,113,968
17	$25,633	$15,747	$41,380	$9,098,221
18	$25,589	$15,791	$41,380	$9,082,430
19	$25,544	$15,836	$41,380	$9,066,594
20	$25,500	$15,880	$41,380	$9,050,713
21	$25,455	$15,925	$41,380	$9,034,788
22	$25,410	$15,970	$41,380	$9,018,818
23	$25,365	$16,015	$41,380	$9,002,804
24	$25,320	$16,060	$41,380	$8,986,744

第2年供款共

$496,562

第2年利息

$306,790

第2年共還本金

$189,773

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$25,275	$16,105	$41,380	$8,970,639
26	$25,230	$16,150	$41,380	$8,954,489
27	$25,184	$16,196	$41,380	$8,938,293
28	$25,139	$16,241	$41,380	$8,922,052
29	$25,093	$16,287	$41,380	$8,905,765
30	$25,047	$16,333	$41,380	$8,889,432
31	$25,002	$16,379	$41,380	$8,873,053
32	$24,955	$16,425	$41,380	$8,856,629
33	$24,909	$16,471	$41,380	$8,840,158
34	$24,863	$16,517	$41,380	$8,823,640
35	$24,816	$16,564	$41,380	$8,807,077
36	$24,770	$16,610	$41,380	$8,790,466

第3年供款共

$496,562

第3年利息

$300,285

第3年共還本金

$196,278

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$24,723	$16,657	$41,380	$8,773,809
38	$24,676	$16,704	$41,380	$8,757,105
39	$24,629	$16,751	$41,380	$8,740,355
40	$24,582	$16,798	$41,380	$8,723,557
41	$24,535	$16,845	$41,380	$8,706,711
42	$24,488	$16,893	$41,380	$8,689,819
43	$24,440	$16,940	$41,380	$8,672,879
44	$24,392	$16,988	$41,380	$8,655,891
45	$24,345	$17,036	$41,380	$8,638,855
46	$24,297	$17,083	$41,380	$8,621,772
47	$24,249	$17,131	$41,380	$8,604,641
48	$24,201	$17,180	$41,380	$8,587,461

第4年供款共

$496,562

第4年利息

$293,557

第4年共還本金

$203,005

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$24,152	$17,228	$41,380	$8,570,233
50	$24,104	$17,276	$41,380	$8,552,957
51	$24,055	$17,325	$41,380	$8,535,632
52	$24,006	$17,374	$41,380	$8,518,258
53	$23,958	$17,423	$41,380	$8,500,835
54	$23,909	$17,472	$41,380	$8,483,364
55	$23,859	$17,521	$41,380	$8,465,843
56	$23,810	$17,570	$41,380	$8,448,273
57	$23,761	$17,619	$41,380	$8,430,653
58	$23,711	$17,669	$41,380	$8,412,984
59	$23,662	$17,719	$41,380	$8,395,266
60	$23,612	$17,769	$41,380	$8,377,497

第5年供款共

$496,562

第5年利息

$286,599

第5年共還本金

$209,964

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$23,562	$17,818	$41,380	$8,359,679
62	$23,512	$17,869	$41,380	$8,341,810
63	$23,461	$17,919	$41,380	$8,323,891
64	$23,411	$17,969	$41,380	$8,305,922
65	$23,360	$18,020	$41,380	$8,287,902
66	$23,310	$18,070	$41,380	$8,269,832
67	$23,259	$18,121	$41,380	$8,251,710
68	$23,208	$18,172	$41,380	$8,233,538
69	$23,157	$18,223	$41,380	$8,215,315
70	$23,106	$18,275	$41,380	$8,197,040
71	$23,054	$18,326	$41,380	$8,178,714
72	$23,003	$18,378	$41,380	$8,160,336

第6年供款共

$496,562

第6年利息

$279,402

第6年共還本金

$217,161

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$22,951	$18,429	$41,380	$8,141,907
74	$22,899	$18,481	$41,380	$8,123,426
75	$22,847	$18,533	$41,380	$8,104,893
76	$22,795	$18,585	$41,380	$8,086,308
77	$22,743	$18,637	$41,380	$8,067,670
78	$22,690	$18,690	$41,380	$8,048,980
79	$22,638	$18,742	$41,380	$8,030,238
80	$22,585	$18,795	$41,380	$8,011,443
81	$22,532	$18,848	$41,380	$7,992,595
82	$22,479	$18,901	$41,380	$7,973,694
83	$22,426	$18,954	$41,380	$7,954,740
84	$22,373	$19,008	$41,380	$7,935,732

第7年供款共

$496,562

第7年利息

$271,958

第7年共還本金

$224,604

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$22,319	$19,061	$41,380	$7,916,671
86	$22,266	$19,115	$41,380	$7,897,557
87	$22,212	$19,168	$41,380	$7,878,388
88	$22,158	$19,222	$41,380	$7,859,166
89	$22,104	$19,276	$41,380	$7,839,890
90	$22,050	$19,331	$41,380	$7,820,559
91	$21,995	$19,385	$41,380	$7,801,174
92	$21,941	$19,439	$41,380	$7,781,735
93	$21,886	$19,494	$41,380	$7,762,241
94	$21,831	$19,549	$41,380	$7,742,692
95	$21,776	$19,604	$41,380	$7,723,088
96	$21,721	$19,659	$41,380	$7,703,429

第8年供款共

$496,562

第8年利息

$264,259

第8年共還本金

$232,303

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$21,666	$19,714	$41,380	$7,683,715
98	$21,610	$19,770	$41,380	$7,663,945
99	$21,555	$19,825	$41,380	$7,644,120
100	$21,499	$19,881	$41,380	$7,624,239
101	$21,443	$19,937	$41,380	$7,604,301
102	$21,387	$19,993	$41,380	$7,584,308
103	$21,331	$20,049	$41,380	$7,564,259
104	$21,274	$20,106	$41,380	$7,544,153
105	$21,218	$20,162	$41,380	$7,523,991
106	$21,161	$20,219	$41,380	$7,503,772
107	$21,104	$20,276	$41,380	$7,483,496
108	$21,047	$20,333	$41,380	$7,463,163

第9年供款共

$496,562

第9年利息

$256,297

第9年共還本金

$240,266

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$20,990	$20,390	$41,380	$7,442,773
110	$20,933	$20,447	$41,380	$7,422,326
111	$20,875	$20,505	$41,380	$7,401,821
112	$20,818	$20,563	$41,380	$7,381,258
113	$20,760	$20,620	$41,380	$7,360,638
114	$20,702	$20,678	$41,380	$7,339,960
115	$20,644	$20,737	$41,380	$7,319,223
116	$20,585	$20,795	$41,380	$7,298,428
117	$20,527	$20,853	$41,380	$7,277,575
118	$20,468	$20,912	$41,380	$7,256,663
119	$20,409	$20,971	$41,380	$7,235,692
120	$20,350	$21,030	$41,380	$7,214,662

第10年供款共

$496,562

第10年利息

$248,061

第10年共還本金

$248,501

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$20,291	$21,089	$41,380	$7,193,573
122	$20,232	$21,148	$41,380	$7,172,425
123	$20,172	$21,208	$41,380	$7,151,217
124	$20,113	$21,267	$41,380	$7,129,950
125	$20,053	$21,327	$41,380	$7,108,622
126	$19,993	$21,387	$41,380	$7,087,235
127	$19,933	$21,447	$41,380	$7,065,788
128	$19,873	$21,508	$41,380	$7,044,280
129	$19,812	$21,568	$41,380	$7,022,712
130	$19,751	$21,629	$41,380	$7,001,083
131	$19,691	$21,690	$41,380	$6,979,393
132	$19,630	$21,751	$41,380	$6,957,643

第11年供款共

$496,562

第11年利息

$239,543

第11年共還本金

$257,019

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$19,568	$21,812	$41,380	$6,935,831
134	$19,507	$21,873	$41,380	$6,913,958
135	$19,446	$21,935	$41,380	$6,892,023
136	$19,384	$21,996	$41,380	$6,870,027
137	$19,322	$22,058	$41,380	$6,847,968
138	$19,260	$22,120	$41,380	$6,825,848
139	$19,198	$22,183	$41,380	$6,803,666
140	$19,135	$22,245	$41,380	$6,781,421
141	$19,073	$22,307	$41,380	$6,759,113
142	$19,010	$22,370	$41,380	$6,736,743
143	$18,947	$22,433	$41,380	$6,714,310
144	$18,884	$22,496	$41,380	$6,691,814

第12年供款共

$496,562

第12年利息

$230,733

第12年共還本金

$265,829

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$18,821	$22,559	$41,380	$6,669,254
146	$18,757	$22,623	$41,380	$6,646,631
147	$18,694	$22,687	$41,380	$6,623,945
148	$18,630	$22,750	$41,380	$6,601,194
149	$18,566	$22,814	$41,380	$6,578,380
150	$18,502	$22,879	$41,380	$6,555,502
151	$18,437	$22,943	$41,380	$6,532,559
152	$18,373	$23,007	$41,380	$6,509,551
153	$18,308	$23,072	$41,380	$6,486,479
154	$18,243	$23,137	$41,380	$6,463,342
155	$18,178	$23,202	$41,380	$6,440,140
156	$18,113	$23,267	$41,380	$6,416,873

第13年供款共

$496,562

第13年利息

$221,622

第13年共還本金

$274,941

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$18,047	$23,333	$41,380	$6,393,540
158	$17,982	$23,398	$41,380	$6,370,142
159	$17,916	$23,464	$41,380	$6,346,678
160	$17,850	$23,530	$41,380	$6,323,147
161	$17,784	$23,596	$41,380	$6,299,551
162	$17,717	$23,663	$41,380	$6,275,888
163	$17,651	$23,729	$41,380	$6,252,159
164	$17,584	$23,796	$41,380	$6,228,363
165	$17,517	$23,863	$41,380	$6,204,500
166	$17,450	$23,930	$41,380	$6,180,570
167	$17,383	$23,997	$41,380	$6,156,573
168	$17,315	$24,065	$41,380	$6,132,508

第14年供款共

$496,562

第14年利息

$212,197

第14年共還本金

$284,365

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$17,248	$24,133	$41,380	$6,108,375
170	$17,180	$24,200	$41,380	$6,084,175
171	$17,112	$24,268	$41,380	$6,059,907
172	$17,043	$24,337	$41,380	$6,035,570
173	$16,975	$24,405	$41,380	$6,011,165
174	$16,906	$24,474	$41,380	$5,986,691
175	$16,838	$24,543	$41,380	$5,962,148
176	$16,769	$24,612	$41,380	$5,937,537
177	$16,699	$24,681	$41,380	$5,912,856
178	$16,630	$24,750	$41,380	$5,888,105
179	$16,560	$24,820	$41,380	$5,863,285
180	$16,490	$24,890	$41,380	$5,838,396

第15年供款共

$496,562

第15年利息

$202,450

第15年共還本金

$294,112

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$16,420	$24,960	$41,380	$5,813,436
182	$16,350	$25,030	$41,380	$5,788,406
183	$16,280	$25,100	$41,380	$5,763,306
184	$16,209	$25,171	$41,380	$5,738,135
185	$16,139	$25,242	$41,380	$5,712,893
186	$16,068	$25,313	$41,380	$5,687,580
187	$15,996	$25,384	$41,380	$5,662,197
188	$15,925	$25,455	$41,380	$5,636,741
189	$15,853	$25,527	$41,380	$5,611,214
190	$15,782	$25,599	$41,380	$5,585,616
191	$15,710	$25,671	$41,380	$5,559,945
192	$15,637	$25,743	$41,380	$5,534,202

第16年供款共

$496,562

第16年利息

$192,369

第16年共還本金

$304,193

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$15,565	$25,815	$41,380	$5,508,387
194	$15,492	$25,888	$41,380	$5,482,499
195	$15,420	$25,961	$41,380	$5,456,538
196	$15,347	$26,034	$41,380	$5,430,505
197	$15,273	$26,107	$41,380	$5,404,398
198	$15,200	$26,180	$41,380	$5,378,218
199	$15,126	$26,254	$41,380	$5,351,964
200	$15,052	$26,328	$41,380	$5,325,636
201	$14,978	$26,402	$41,380	$5,299,234
202	$14,904	$26,476	$41,380	$5,272,758
203	$14,830	$26,551	$41,380	$5,246,207
204	$14,755	$26,625	$41,380	$5,219,582

第17年供款共

$496,562

第17年利息

$181,942

第17年共還本金

$314,620

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$14,680	$26,700	$41,380	$5,192,882
206	$14,605	$26,775	$41,380	$5,166,107
207	$14,530	$26,851	$41,380	$5,139,256
208	$14,454	$26,926	$41,380	$5,112,330
209	$14,378	$27,002	$41,380	$5,085,328
210	$14,302	$27,078	$41,380	$5,058,251
211	$14,226	$27,154	$41,380	$5,031,097
212	$14,150	$27,230	$41,380	$5,003,866
213	$14,073	$27,307	$41,380	$4,976,560
214	$13,997	$27,384	$41,380	$4,949,176
215	$13,920	$27,461	$41,380	$4,921,715
216	$13,842	$27,538	$41,380	$4,894,177

第18年供款共

$496,562

第18年利息

$171,158

第18年共還本金

$325,405

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$13,765	$27,615	$41,380	$4,866,562
218	$13,687	$27,693	$41,380	$4,838,869
219	$13,609	$27,771	$41,380	$4,811,098
220	$13,531	$27,849	$41,380	$4,783,249
221	$13,453	$27,927	$41,380	$4,755,322
222	$13,374	$28,006	$41,380	$4,727,316
223	$13,296	$28,085	$41,380	$4,699,231
224	$13,217	$28,164	$41,380	$4,671,068
225	$13,137	$28,243	$41,380	$4,642,825
226	$13,058	$28,322	$41,380	$4,614,503
227	$12,978	$28,402	$41,380	$4,586,101
228	$12,898	$28,482	$41,380	$4,557,619

第19年供款共

$496,562

第19年利息

$160,004

第19年共還本金

$336,558

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$12,818	$28,562	$41,380	$4,529,057
230	$12,738	$28,642	$41,380	$4,500,415
231	$12,657	$28,723	$41,380	$4,471,692
232	$12,577	$28,804	$41,380	$4,442,889
233	$12,496	$28,885	$41,380	$4,414,004
234	$12,414	$28,966	$41,380	$4,385,038
235	$12,333	$29,047	$41,380	$4,355,991
236	$12,251	$29,129	$41,380	$4,326,862
237	$12,169	$29,211	$41,380	$4,297,651
238	$12,087	$29,293	$41,380	$4,268,358
239	$12,005	$29,375	$41,380	$4,238,982
240	$11,922	$29,458	$41,380	$4,209,524

第20年供款共

$496,562

第20年利息

$148,468

第20年共還本金

$348,095

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$11,839	$29,541	$41,380	$4,179,983
242	$11,756	$29,624	$41,380	$4,150,359
243	$11,673	$29,707	$41,380	$4,120,652
244	$11,589	$29,791	$41,380	$4,090,861
245	$11,506	$29,875	$41,380	$4,060,987
246	$11,422	$29,959	$41,380	$4,031,028
247	$11,337	$30,043	$41,380	$4,000,985
248	$11,253	$30,127	$41,380	$3,970,858
249	$11,168	$30,212	$41,380	$3,940,645
250	$11,083	$30,297	$41,380	$3,910,348
251	$10,998	$30,382	$41,380	$3,879,966
252	$10,912	$30,468	$41,380	$3,849,498

第21年供款共

$496,562

第21年利息

$136,536

第21年共還本金

$360,026

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$10,827	$30,553	$41,380	$3,818,945
254	$10,741	$30,639	$41,380	$3,788,305
255	$10,655	$30,726	$41,380	$3,757,580
256	$10,568	$30,812	$41,380	$3,726,768
257	$10,482	$30,899	$41,380	$3,695,869
258	$10,395	$30,986	$41,380	$3,664,883
259	$10,307	$31,073	$41,380	$3,633,811
260	$10,220	$31,160	$41,380	$3,602,650
261	$10,132	$31,248	$41,380	$3,571,403
262	$10,045	$31,336	$41,380	$3,540,067
263	$9,956	$31,424	$41,380	$3,508,643
264	$9,868	$31,512	$41,380	$3,477,131

第22年供款共

$496,562

第22年利息

$124,196

第22年共還本金

$372,367

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$9,779	$31,601	$41,380	$3,445,530
266	$9,691	$31,690	$41,380	$3,413,841
267	$9,601	$31,779	$41,380	$3,382,062
268	$9,512	$31,868	$41,380	$3,350,194
269	$9,422	$31,958	$41,380	$3,318,236
270	$9,333	$32,048	$41,380	$3,286,188
271	$9,242	$32,138	$41,380	$3,254,051
272	$9,152	$32,228	$41,380	$3,221,822
273	$9,061	$32,319	$41,380	$3,189,504
274	$8,970	$32,410	$41,380	$3,157,094
275	$8,879	$32,501	$41,380	$3,124,593
276	$8,788	$32,592	$41,380	$3,092,001

第23年供款共

$496,562

第23年利息

$111,432

第23年共還本金

$385,131

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,696	$32,684	$41,380	$3,059,317
278	$8,604	$32,776	$41,380	$3,026,541
279	$8,512	$32,868	$41,380	$2,993,673
280	$8,420	$32,961	$41,380	$2,960,712
281	$8,327	$33,053	$41,380	$2,927,659
282	$8,234	$33,146	$41,380	$2,894,513
283	$8,141	$33,239	$41,380	$2,861,273
284	$8,047	$33,333	$41,380	$2,827,941
285	$7,954	$33,427	$41,380	$2,794,514
286	$7,860	$33,521	$41,380	$2,760,993
287	$7,765	$33,615	$41,380	$2,727,378
288	$7,671	$33,709	$41,380	$2,693,669

第24年供款共

$496,562

第24年利息

$98,231

第24年共還本金

$398,332

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,576	$33,804	$41,380	$2,659,865
290	$7,481	$33,899	$41,380	$2,625,965
291	$7,386	$33,995	$41,380	$2,591,971
292	$7,290	$34,090	$41,380	$2,557,880
293	$7,194	$34,186	$41,380	$2,523,694
294	$7,098	$34,282	$41,380	$2,489,412
295	$7,001	$34,379	$41,380	$2,455,033
296	$6,905	$34,475	$41,380	$2,420,558
297	$6,808	$34,572	$41,380	$2,385,985
298	$6,711	$34,670	$41,380	$2,351,316
299	$6,613	$34,767	$41,380	$2,316,549
300	$6,515	$34,865	$41,380	$2,281,684

第25年供款共

$496,562

第25年利息

$84,577

第25年共還本金

$411,985

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,417	$34,963	$41,380	$2,246,721
302	$6,319	$35,061	$41,380	$2,211,659
303	$6,220	$35,160	$41,380	$2,176,500
304	$6,121	$35,259	$41,380	$2,141,241
305	$6,022	$35,358	$41,380	$2,105,883
306	$5,923	$35,457	$41,380	$2,070,425
307	$5,823	$35,557	$41,380	$2,034,868
308	$5,723	$35,657	$41,380	$1,999,211
309	$5,623	$35,757	$41,380	$1,963,454
310	$5,522	$35,858	$41,380	$1,927,596
311	$5,421	$35,959	$41,380	$1,891,637
312	$5,320	$36,060	$41,380	$1,855,577

第26年供款共

$496,562

第26年利息

$70,456

第26年共還本金

$426,107

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,219	$36,161	$41,380	$1,819,415
314	$5,117	$36,263	$41,380	$1,783,152
315	$5,015	$36,365	$41,380	$1,746,787
316	$4,913	$36,467	$41,380	$1,710,320
317	$4,810	$36,570	$41,380	$1,673,750
318	$4,707	$36,673	$41,380	$1,637,077
319	$4,604	$36,776	$41,380	$1,600,301
320	$4,501	$36,879	$41,380	$1,563,422
321	$4,397	$36,983	$41,380	$1,526,439
322	$4,293	$37,087	$41,380	$1,489,352
323	$4,189	$37,191	$41,380	$1,452,160
324	$4,084	$37,296	$41,380	$1,414,864

第27年供款共

$496,562

第27年利息

$55,850

第27年共還本金

$440,713

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,979	$37,401	$41,380	$1,377,463
326	$3,874	$37,506	$41,380	$1,339,957
327	$3,769	$37,612	$41,380	$1,302,346
328	$3,663	$37,717	$41,380	$1,264,628
329	$3,557	$37,823	$41,380	$1,226,805
330	$3,450	$37,930	$41,380	$1,188,875
331	$3,344	$38,036	$41,380	$1,150,839
332	$3,237	$38,143	$41,380	$1,112,695
333	$3,129	$38,251	$41,380	$1,074,444
334	$3,022	$38,358	$41,380	$1,036,086
335	$2,914	$38,466	$41,380	$997,620
336	$2,806	$38,574	$41,380	$959,046

第28年供款共

$496,562

第28年利息

$40,744

第28年共還本金

$455,819

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,697	$38,683	$41,380	$920,363
338	$2,589	$38,792	$41,380	$881,571
339	$2,479	$38,901	$41,380	$842,670
340	$2,370	$39,010	$41,380	$803,660
341	$2,260	$39,120	$41,380	$764,540
342	$2,150	$39,230	$41,380	$725,310
343	$2,040	$39,340	$41,380	$685,970
344	$1,929	$39,451	$41,380	$646,519
345	$1,818	$39,562	$41,380	$606,957
346	$1,707	$39,673	$41,380	$567,284
347	$1,595	$39,785	$41,380	$527,499
348	$1,484	$39,897	$41,380	$487,603

第29年供款共

$496,562

第29年利息

$25,120

第29年共還本金

$471,443

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,371	$40,009	$41,380	$447,594
350	$1,259	$40,121	$41,380	$407,472
351	$1,146	$40,234	$41,380	$367,238
352	$1,033	$40,347	$41,380	$326,891
353	$919	$40,461	$41,380	$286,430
354	$806	$40,575	$41,380	$245,855
355	$691	$40,689	$41,380	$205,167
356	$577	$40,803	$41,380	$164,364
357	$462	$40,918	$41,380	$123,446
358	$347	$41,033	$41,380	$82,413
359	$232	$41,148	$41,380	$41,264
360	$116	$41,264	$41,380	$0

第30年供款共

$496,562

第30年利息

$8,960

第30年共還本金

$487,603

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$13,866,874

免責聲明

筍盤推介

按揭保險費
info