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$13,772,227

每月供款
$40,673

首期

$-1,200,000

總貸款額

$9,200,000

總利息

$5,442,227

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-870,000

按月供比率計算

$81,346

置業成本總預算

HK$-870,000

首期

$-1,200,000
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

$81,346

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

西貢相思灣

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,350 呎

@6,667

售$900 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山迎海第01期第03座

thumb_up

迎海!兩房半!靚景!靚裝修!

實

549 呎

@15,264

建

710 呎

@11,803

local_fire_department 至HIT

售$838 萬

實

549 呎

@15,264

建

710 呎

@11,803

售$838 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@14,718

local_fire_department 至HIT local_offer 低水筍價

售$730 萬

實

496 呎

@14,718

售$730 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸第07座 2房開摥海景

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,323

建

906 呎

@9,161

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,158

建

822 呎

@10,341

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$850 萬

實

646 呎

@13,158

建

822 呎

@10,341

售$850 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

西貢逸瓏園第01座

thumb_up

西貢市中心 **可租可賣**

實

691 呎

@12,735

local_offer 低水筍價

售$880 萬

實

691 呎

@12,735

售$880 萬

local_offer 低水筍價

西貢逸瓏園第

thumb_up

**~西貢市中心逸瓏園靚積大積高樓底有露台~**

實

666 呎

@12,613

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

售$840 萬

實

666 呎

@12,613

售$840 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒** 開揚靚景,池海雙輝,大房大廳,連車位**

實

586 呎

@14,505

建

790 呎

@10,759

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$850 萬

實

586 呎

@14,505

建

790 呎

@10,759

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山雲海第01期松海臺第02座

thumb_up

新鴻基樓王, 特色連天台, 精緻小品

實

493 呎

@16,207

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

售$799 萬

實

493 呎

@16,207

售$799 萬

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

馬鞍山新港城第05期海濤居

thumb_up

罕有東南放盤商場上蓋三房兩廁唔使900萬可以方便安排約睇

實

649 呎

@13,251

建

824 呎

@10,437

local_fire_department 至HIT real_estate_agent 罕有放盤

售$860 萬

實

649 呎

@13,251

建

824 呎

@10,437

售$860 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第09座

thumb_up

馬鞍山聽濤雅苑東南靚裝 (已租)

實

748 呎

@12,032

建

930 呎

@9,677

local_fire_department 至HIT

售$900 萬

實

748 呎

@12,032

建

930 呎

@9,677

售$900 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$55,061	$42,310	$34,672	$29,591
1.500	$57,108	$44,394	$36,794	$31,751
2.000	$59,203	$46,541	$38,995	$34,005
2.500	$61,345	$48,751	$41,273	$36,351
3.000	$63,534	$51,023	$43,627	$38,788
3.375	$65,206	$52,767	$45,443	$40,673
3.500	$65,769	$53,356	$46,057	$41,312
4.000	$68,051	$55,750	$48,561	$43,922
4.500	$70,379	$58,204	$51,137	$46,615
5.000	$72,753	$60,716	$53,782	$49,388
5.500	$75,172	$63,286	$56,496	$52,237
6.000	$77,635	$65,912	$59,276	$55,159

每月供款$40,673

年期

30年

貸款金額

$9,200,000

總利息

$5,442,227

總貸款連利息

$14,642,227

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$25,875	$14,798	$40,673	$9,185,202
2	$25,833	$14,839	$40,673	$9,170,363
3	$25,792	$14,881	$40,673	$9,155,481
4	$25,750	$14,923	$40,673	$9,140,558
5	$25,708	$14,965	$40,673	$9,125,593
6	$25,666	$15,007	$40,673	$9,110,586
7	$25,624	$15,049	$40,673	$9,095,537
8	$25,581	$15,092	$40,673	$9,080,445
9	$25,539	$15,134	$40,673	$9,065,311
10	$25,496	$15,177	$40,673	$9,050,135
11	$25,454	$15,219	$40,673	$9,034,915
12	$25,411	$15,262	$40,673	$9,019,653

第1年供款共

$488,074

第1年利息

$307,727

第1年共還本金

$180,347

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$25,368	$15,305	$40,673	$9,004,348
14	$25,325	$15,348	$40,673	$8,989,000
15	$25,282	$15,391	$40,673	$8,973,609
16	$25,238	$15,435	$40,673	$8,958,174
17	$25,195	$15,478	$40,673	$8,942,696
18	$25,151	$15,522	$40,673	$8,927,174
19	$25,108	$15,565	$40,673	$8,911,609
20	$25,064	$15,609	$40,673	$8,896,000
21	$25,020	$15,653	$40,673	$8,880,347
22	$24,976	$15,697	$40,673	$8,864,651
23	$24,932	$15,741	$40,673	$8,848,910
24	$24,888	$15,785	$40,673	$8,833,124

第2年供款共

$488,074

第2年利息

$301,545

第2年共還本金

$186,529

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$24,843	$15,830	$40,673	$8,817,295
26	$24,799	$15,874	$40,673	$8,801,420
27	$24,754	$15,919	$40,673	$8,785,502
28	$24,709	$15,964	$40,673	$8,769,538
29	$24,664	$16,009	$40,673	$8,753,529
30	$24,619	$16,054	$40,673	$8,737,476
31	$24,574	$16,099	$40,673	$8,721,377
32	$24,529	$16,144	$40,673	$8,705,233
33	$24,483	$16,189	$40,673	$8,689,044
34	$24,438	$16,235	$40,673	$8,672,809
35	$24,392	$16,281	$40,673	$8,656,528
36	$24,346	$16,326	$40,673	$8,640,202

第3年供款共

$488,074

第3年利息

$295,152

第3年共還本金

$192,922

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$24,301	$16,372	$40,673	$8,623,830
38	$24,255	$16,418	$40,673	$8,607,411
39	$24,208	$16,465	$40,673	$8,590,947
40	$24,162	$16,511	$40,673	$8,574,436
41	$24,116	$16,557	$40,673	$8,557,879
42	$24,069	$16,604	$40,673	$8,541,275
43	$24,022	$16,651	$40,673	$8,524,624
44	$23,976	$16,697	$40,673	$8,507,927
45	$23,929	$16,744	$40,673	$8,491,183
46	$23,881	$16,791	$40,673	$8,474,391
47	$23,834	$16,839	$40,673	$8,457,553
48	$23,787	$16,886	$40,673	$8,440,667

第4年供款共

$488,074

第4年利息

$288,539

第4年共還本金

$199,535

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$23,739	$16,933	$40,673	$8,423,733
50	$23,692	$16,981	$40,673	$8,406,752
51	$23,644	$17,029	$40,673	$8,389,723
52	$23,596	$17,077	$40,673	$8,372,647
53	$23,548	$17,125	$40,673	$8,355,522
54	$23,500	$17,173	$40,673	$8,338,349
55	$23,452	$17,221	$40,673	$8,321,128
56	$23,403	$17,270	$40,673	$8,303,858
57	$23,355	$17,318	$40,673	$8,286,540
58	$23,306	$17,367	$40,673	$8,269,173
59	$23,257	$17,416	$40,673	$8,251,757
60	$23,208	$17,465	$40,673	$8,234,292

第5年供款共

$488,074

第5年利息

$281,700

第5年共還本金

$206,375

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$23,159	$17,514	$40,673	$8,216,778
62	$23,110	$17,563	$40,673	$8,199,215
63	$23,060	$17,613	$40,673	$8,181,602
64	$23,011	$17,662	$40,673	$8,163,940
65	$22,961	$17,712	$40,673	$8,146,229
66	$22,911	$17,762	$40,673	$8,128,467
67	$22,861	$17,812	$40,673	$8,110,655
68	$22,811	$17,862	$40,673	$8,092,794
69	$22,761	$17,912	$40,673	$8,074,882
70	$22,711	$17,962	$40,673	$8,056,920
71	$22,660	$18,013	$40,673	$8,038,907
72	$22,609	$18,063	$40,673	$8,020,844

第6年供款共

$488,074

第6年利息

$274,626

第6年共還本金

$213,449

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$22,559	$18,114	$40,673	$8,002,729
74	$22,508	$18,165	$40,673	$7,984,564
75	$22,457	$18,216	$40,673	$7,966,348
76	$22,405	$18,267	$40,673	$7,948,080
77	$22,354	$18,319	$40,673	$7,929,761
78	$22,302	$18,370	$40,673	$7,911,391
79	$22,251	$18,422	$40,673	$7,892,969
80	$22,199	$18,474	$40,673	$7,874,495
81	$22,147	$18,526	$40,673	$7,855,969
82	$22,095	$18,578	$40,673	$7,837,391
83	$22,043	$18,630	$40,673	$7,818,761
84	$21,990	$18,683	$40,673	$7,800,079

第7年供款共

$488,074

第7年利息

$267,309

第7年共還本金

$220,765

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$21,938	$18,735	$40,673	$7,781,343
86	$21,885	$18,788	$40,673	$7,762,556
87	$21,832	$18,841	$40,673	$7,743,715
88	$21,779	$18,894	$40,673	$7,724,821
89	$21,726	$18,947	$40,673	$7,705,875
90	$21,673	$19,000	$40,673	$7,686,874
91	$21,619	$19,054	$40,673	$7,667,821
92	$21,566	$19,107	$40,673	$7,648,714
93	$21,512	$19,161	$40,673	$7,629,553
94	$21,458	$19,215	$40,673	$7,610,338
95	$21,404	$19,269	$40,673	$7,591,069
96	$21,350	$19,323	$40,673	$7,571,747

第8年供款共

$488,074

第8年利息

$259,742

第8年共還本金

$228,332

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$21,296	$19,377	$40,673	$7,552,369
98	$21,241	$19,432	$40,673	$7,532,937
99	$21,186	$19,486	$40,673	$7,513,451
100	$21,132	$19,541	$40,673	$7,493,910
101	$21,077	$19,596	$40,673	$7,474,313
102	$21,022	$19,651	$40,673	$7,454,662
103	$20,966	$19,707	$40,673	$7,434,955
104	$20,911	$19,762	$40,673	$7,415,193
105	$20,855	$19,818	$40,673	$7,395,376
106	$20,799	$19,873	$40,673	$7,375,502
107	$20,744	$19,929	$40,673	$7,355,573
108	$20,688	$19,985	$40,673	$7,335,588

第9年供款共

$488,074

第9年利息

$251,916

第9年共還本金

$236,159

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$20,631	$20,042	$40,673	$7,315,546
110	$20,575	$20,098	$40,673	$7,295,449
111	$20,518	$20,154	$40,673	$7,275,294
112	$20,462	$20,211	$40,673	$7,255,083
113	$20,405	$20,268	$40,673	$7,234,815
114	$20,348	$20,325	$40,673	$7,214,490
115	$20,291	$20,382	$40,673	$7,194,108
116	$20,233	$20,439	$40,673	$7,173,669
117	$20,176	$20,497	$40,673	$7,153,172
118	$20,118	$20,555	$40,673	$7,132,617
119	$20,060	$20,612	$40,673	$7,112,005
120	$20,003	$20,670	$40,673	$7,091,334

第10年供款共

$488,074

第10年利息

$243,821

第10年共還本金

$244,253

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$19,944	$20,728	$40,673	$7,070,606
122	$19,886	$20,787	$40,673	$7,049,819
123	$19,828	$20,845	$40,673	$7,028,974
124	$19,769	$20,904	$40,673	$7,008,070
125	$19,710	$20,963	$40,673	$6,987,107
126	$19,651	$21,022	$40,673	$6,966,086
127	$19,592	$21,081	$40,673	$6,945,005
128	$19,533	$21,140	$40,673	$6,923,865
129	$19,473	$21,199	$40,673	$6,902,666
130	$19,414	$21,259	$40,673	$6,881,407
131	$19,354	$21,319	$40,673	$6,860,088
132	$19,294	$21,379	$40,673	$6,838,709

第11年供款共

$488,074

第11年利息

$235,449

第11年共還本金

$252,626

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$19,234	$21,439	$40,673	$6,817,270
134	$19,174	$21,499	$40,673	$6,795,771
135	$19,113	$21,560	$40,673	$6,774,211
136	$19,052	$21,620	$40,673	$6,752,590
137	$18,992	$21,681	$40,673	$6,730,909
138	$18,931	$21,742	$40,673	$6,709,167
139	$18,870	$21,803	$40,673	$6,687,364
140	$18,808	$21,865	$40,673	$6,665,499
141	$18,747	$21,926	$40,673	$6,643,573
142	$18,685	$21,988	$40,673	$6,621,585
143	$18,623	$22,050	$40,673	$6,599,535
144	$18,561	$22,112	$40,673	$6,577,424

第12年供款共

$488,074

第12年利息

$226,789

第12年共還本金

$261,285

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$18,499	$22,174	$40,673	$6,555,250
146	$18,437	$22,236	$40,673	$6,533,014
147	$18,374	$22,299	$40,673	$6,510,715
148	$18,311	$22,361	$40,673	$6,488,354
149	$18,248	$22,424	$40,673	$6,465,929
150	$18,185	$22,487	$40,673	$6,443,442
151	$18,122	$22,551	$40,673	$6,420,891
152	$18,059	$22,614	$40,673	$6,398,277
153	$17,995	$22,678	$40,673	$6,375,599
154	$17,931	$22,741	$40,673	$6,352,858
155	$17,867	$22,805	$40,673	$6,330,052
156	$17,803	$22,870	$40,673	$6,307,183

第13年供款共

$488,074

第13年利息

$217,833

第13年共還本金

$270,241

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$17,739	$22,934	$40,673	$6,284,249
158	$17,674	$22,998	$40,673	$6,261,250
159	$17,610	$23,063	$40,673	$6,238,187
160	$17,545	$23,128	$40,673	$6,215,059
161	$17,480	$23,193	$40,673	$6,191,866
162	$17,415	$23,258	$40,673	$6,168,608
163	$17,349	$23,324	$40,673	$6,145,285
164	$17,284	$23,389	$40,673	$6,121,895
165	$17,218	$23,455	$40,673	$6,098,440
166	$17,152	$23,521	$40,673	$6,074,919
167	$17,086	$23,587	$40,673	$6,051,332
168	$17,019	$23,653	$40,673	$6,027,679

第14年供款共

$488,074

第14年利息

$208,570

第14年共還本金

$279,504

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$16,953	$23,720	$40,673	$6,003,959
170	$16,886	$23,787	$40,673	$5,980,172
171	$16,819	$23,854	$40,673	$5,956,318
172	$16,752	$23,921	$40,673	$5,932,398
173	$16,685	$23,988	$40,673	$5,908,410
174	$16,617	$24,055	$40,673	$5,884,354
175	$16,550	$24,123	$40,673	$5,860,231
176	$16,482	$24,191	$40,673	$5,836,040
177	$16,414	$24,259	$40,673	$5,811,781
178	$16,346	$24,327	$40,673	$5,787,454
179	$16,277	$24,396	$40,673	$5,763,058
180	$16,209	$24,464	$40,673	$5,738,594

第15年供款共

$488,074

第15年利息

$198,990

第15年共還本金

$289,085

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$16,140	$24,533	$40,673	$5,714,061
182	$16,071	$24,602	$40,673	$5,689,459
183	$16,002	$24,671	$40,673	$5,664,788
184	$15,932	$24,741	$40,673	$5,640,047
185	$15,863	$24,810	$40,673	$5,615,237
186	$15,793	$24,880	$40,673	$5,590,357
187	$15,723	$24,950	$40,673	$5,565,407
188	$15,653	$25,020	$40,673	$5,540,387
189	$15,582	$25,091	$40,673	$5,515,296
190	$15,512	$25,161	$40,673	$5,490,135
191	$15,441	$25,232	$40,673	$5,464,903
192	$15,370	$25,303	$40,673	$5,439,601

第16年供款共

$488,074

第16年利息

$189,081

第16年共還本金

$298,994

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$15,299	$25,374	$40,673	$5,414,227
194	$15,228	$25,445	$40,673	$5,388,781
195	$15,156	$25,517	$40,673	$5,363,264
196	$15,084	$25,589	$40,673	$5,337,676
197	$15,012	$25,661	$40,673	$5,312,015
198	$14,940	$25,733	$40,673	$5,286,282
199	$14,868	$25,805	$40,673	$5,260,477
200	$14,795	$25,878	$40,673	$5,234,599
201	$14,722	$25,951	$40,673	$5,208,649
202	$14,649	$26,024	$40,673	$5,182,625
203	$14,576	$26,097	$40,673	$5,156,528
204	$14,503	$26,170	$40,673	$5,130,358

第17年供款共

$488,074

第17年利息

$178,832

第17年共還本金

$309,242

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$14,429	$26,244	$40,673	$5,104,115
206	$14,355	$26,318	$40,673	$5,077,797
207	$14,281	$26,392	$40,673	$5,051,406
208	$14,207	$26,466	$40,673	$5,024,940
209	$14,133	$26,540	$40,673	$4,998,400
210	$14,058	$26,615	$40,673	$4,971,785
211	$13,983	$26,690	$40,673	$4,945,095
212	$13,908	$26,765	$40,673	$4,918,330
213	$13,833	$26,840	$40,673	$4,891,490
214	$13,757	$26,916	$40,673	$4,864,575
215	$13,682	$26,991	$40,673	$4,837,583
216	$13,606	$27,067	$40,673	$4,810,516

第18年供款共

$488,074

第18年利息

$168,232

第18年共還本金

$319,842

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$13,530	$27,143	$40,673	$4,783,373
218	$13,453	$27,220	$40,673	$4,756,153
219	$13,377	$27,296	$40,673	$4,728,857
220	$13,300	$27,373	$40,673	$4,701,484
221	$13,223	$27,450	$40,673	$4,674,034
222	$13,146	$27,527	$40,673	$4,646,507
223	$13,068	$27,605	$40,673	$4,618,903
224	$12,991	$27,682	$40,673	$4,591,220
225	$12,913	$27,760	$40,673	$4,563,460
226	$12,835	$27,838	$40,673	$4,535,622
227	$12,756	$27,916	$40,673	$4,507,706
228	$12,678	$27,995	$40,673	$4,479,711

第19年供款共

$488,074

第19年利息

$157,269

第19年共還本金

$330,805

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$12,599	$28,074	$40,673	$4,451,637
230	$12,520	$28,153	$40,673	$4,423,485
231	$12,441	$28,232	$40,673	$4,395,253
232	$12,362	$28,311	$40,673	$4,366,942
233	$12,282	$28,391	$40,673	$4,338,551
234	$12,202	$28,471	$40,673	$4,310,080
235	$12,122	$28,551	$40,673	$4,281,529
236	$12,042	$28,631	$40,673	$4,252,898
237	$11,961	$28,712	$40,673	$4,224,187
238	$11,881	$28,792	$40,673	$4,195,394
239	$11,800	$28,873	$40,673	$4,166,521
240	$11,718	$28,955	$40,673	$4,137,567

第20年供款共

$488,074

第20年利息

$145,930

第20年共還本金

$342,144

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$11,637	$29,036	$40,673	$4,108,531
242	$11,555	$29,118	$40,673	$4,079,413
243	$11,473	$29,200	$40,673	$4,050,214
244	$11,391	$29,282	$40,673	$4,020,932
245	$11,309	$29,364	$40,673	$3,991,568
246	$11,226	$29,447	$40,673	$3,962,121
247	$11,143	$29,529	$40,673	$3,932,592
248	$11,060	$29,612	$40,673	$3,902,980
249	$10,977	$29,696	$40,673	$3,873,284
250	$10,894	$29,779	$40,673	$3,843,505
251	$10,810	$29,863	$40,673	$3,813,642
252	$10,726	$29,947	$40,673	$3,783,695

第21年供款共

$488,074

第21年利息

$134,202

第21年共還本金

$353,872

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$10,642	$30,031	$40,673	$3,753,663
254	$10,557	$30,116	$40,673	$3,723,548
255	$10,472	$30,200	$40,673	$3,693,347
256	$10,388	$30,285	$40,673	$3,663,062
257	$10,302	$30,370	$40,673	$3,632,692
258	$10,217	$30,456	$40,673	$3,602,236
259	$10,131	$30,542	$40,673	$3,571,694
260	$10,045	$30,627	$40,673	$3,541,067
261	$9,959	$30,714	$40,673	$3,510,353
262	$9,873	$30,800	$40,673	$3,479,553
263	$9,786	$30,887	$40,673	$3,448,667
264	$9,699	$30,973	$40,673	$3,417,693

第22年供款共

$488,074

第22年利息

$122,073

第22年共還本金

$366,002

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$9,612	$31,061	$40,673	$3,386,632
266	$9,525	$31,148	$40,673	$3,355,484
267	$9,437	$31,236	$40,673	$3,324,249
268	$9,349	$31,323	$40,673	$3,292,926
269	$9,261	$31,411	$40,673	$3,261,514
270	$9,173	$31,500	$40,673	$3,230,014
271	$9,084	$31,588	$40,673	$3,198,426
272	$8,996	$31,677	$40,673	$3,166,748
273	$8,906	$31,766	$40,673	$3,134,982
274	$8,817	$31,856	$40,673	$3,103,126
275	$8,728	$31,945	$40,673	$3,071,181
276	$8,638	$32,035	$40,673	$3,039,146

第23年供款共

$488,074

第23年利息

$109,527

第23年共還本金

$378,547

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,548	$32,125	$40,673	$3,007,021
278	$8,457	$32,216	$40,673	$2,974,805
279	$8,367	$32,306	$40,673	$2,942,499
280	$8,276	$32,397	$40,673	$2,910,102
281	$8,185	$32,488	$40,673	$2,877,614
282	$8,093	$32,580	$40,673	$2,845,034
283	$8,002	$32,671	$40,673	$2,812,363
284	$7,910	$32,763	$40,673	$2,779,600
285	$7,818	$32,855	$40,673	$2,746,745
286	$7,725	$32,948	$40,673	$2,713,797
287	$7,633	$33,040	$40,673	$2,680,757
288	$7,540	$33,133	$40,673	$2,647,623

第24年供款共

$488,074

第24年利息

$96,552

第24年共還本金

$391,523

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,446	$33,226	$40,673	$2,614,397
290	$7,353	$33,320	$40,673	$2,581,077
291	$7,259	$33,414	$40,673	$2,547,664
292	$7,165	$33,508	$40,673	$2,514,156
293	$7,071	$33,602	$40,673	$2,480,554
294	$6,977	$33,696	$40,673	$2,446,858
295	$6,882	$33,791	$40,673	$2,413,067
296	$6,787	$33,886	$40,673	$2,379,181
297	$6,691	$33,981	$40,673	$2,345,199
298	$6,596	$34,077	$40,673	$2,311,122
299	$6,500	$34,173	$40,673	$2,276,950
300	$6,404	$34,269	$40,673	$2,242,681

第25年供款共

$488,074

第25年利息

$83,131

第25年共還本金

$404,943

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,308	$34,365	$40,673	$2,208,315
302	$6,211	$34,462	$40,673	$2,173,853
303	$6,114	$34,559	$40,673	$2,139,294
304	$6,017	$34,656	$40,673	$2,104,638
305	$5,919	$34,754	$40,673	$2,069,885
306	$5,822	$34,851	$40,673	$2,035,034
307	$5,724	$34,949	$40,673	$2,000,084
308	$5,625	$35,048	$40,673	$1,965,037
309	$5,527	$35,146	$40,673	$1,929,890
310	$5,428	$35,245	$40,673	$1,894,645
311	$5,329	$35,344	$40,673	$1,859,301
312	$5,229	$35,444	$40,673	$1,823,858

第26年供款共

$488,074

第26年利息

$69,251

第26年共還本金

$418,823

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,130	$35,543	$40,673	$1,788,314
314	$5,030	$35,643	$40,673	$1,752,671
315	$4,929	$35,743	$40,673	$1,716,928
316	$4,829	$35,844	$40,673	$1,681,084
317	$4,728	$35,945	$40,673	$1,645,139
318	$4,627	$36,046	$40,673	$1,609,093
319	$4,526	$36,147	$40,673	$1,572,946
320	$4,424	$36,249	$40,673	$1,536,697
321	$4,322	$36,351	$40,673	$1,500,346
322	$4,220	$36,453	$40,673	$1,463,893
323	$4,117	$36,556	$40,673	$1,427,337
324	$4,014	$36,658	$40,673	$1,390,679

第27年供款共

$488,074

第27年利息

$54,895

第27年共還本金

$433,179

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,911	$36,762	$40,673	$1,353,917
326	$3,808	$36,865	$40,673	$1,317,052
327	$3,704	$36,969	$40,673	$1,280,083
328	$3,600	$37,073	$40,673	$1,243,011
329	$3,496	$37,177	$40,673	$1,205,834
330	$3,391	$37,281	$40,673	$1,168,553
331	$3,287	$37,386	$40,673	$1,131,166
332	$3,181	$37,491	$40,673	$1,093,675
333	$3,076	$37,597	$40,673	$1,056,078
334	$2,970	$37,703	$40,673	$1,018,375
335	$2,864	$37,809	$40,673	$980,567
336	$2,758	$37,915	$40,673	$942,652

第28年供款共

$488,074

第28年利息

$40,047

第28年共還本金

$448,027

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,651	$38,022	$40,673	$904,630
338	$2,544	$38,129	$40,673	$866,501
339	$2,437	$38,236	$40,673	$828,266
340	$2,329	$38,343	$40,673	$789,922
341	$2,222	$38,451	$40,673	$751,471
342	$2,114	$38,559	$40,673	$712,912
343	$2,005	$38,668	$40,673	$674,244
344	$1,896	$38,777	$40,673	$635,467
345	$1,787	$38,886	$40,673	$596,582
346	$1,678	$38,995	$40,673	$557,587
347	$1,568	$39,105	$40,673	$518,482
348	$1,458	$39,215	$40,673	$479,267

第29年供款共

$488,074

第29年利息

$24,690

第29年共還本金

$463,384

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,348	$39,325	$40,673	$439,943
350	$1,237	$39,436	$40,673	$400,507
351	$1,126	$39,546	$40,673	$360,961
352	$1,015	$39,658	$40,673	$321,303
353	$904	$39,769	$40,673	$281,534
354	$792	$39,881	$40,673	$241,653
355	$680	$39,993	$40,673	$201,660
356	$567	$40,106	$40,673	$161,554
357	$454	$40,218	$40,673	$121,335
358	$341	$40,332	$40,673	$81,004
359	$228	$40,445	$40,673	$40,559
360	$114	$40,559	$40,673	$0

第30年供款共

$488,074

第30年利息

$8,807

第30年共還本金

$479,267

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$13,772,227

免責聲明

筍盤推介

按揭保險費
info