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$14,008,846

每月供款
$42,442

首期

$-1,600,000

總貸款額

$9,600,000

總利息

$5,678,846

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-1,270,000

按月供比率計算

$84,882

置業成本總預算

HK$-1,270,000

首期

$-1,600,000
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

$84,882

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

VR實景

沙田沙田第一城第01期第12座

thumb_up

*特別靚側＊環境幽靜＊東南高層三房＊自住一流＊

實

504 呎

@14,286

建

594 呎

@12,121

hotel_class 樓王 verified 首置必買

售$720 萬

實

504 呎

@14,286

建

594 呎

@12,121

售$720 萬

hotel_class 樓王 verified 首置必買

沙田晴碧花園

thumb_up

晴碧花園罕有極高層三房套大單位筍盤,3分鐘地鐵站,交通便利,靚校網

實

677 呎

@11,521

建

879 呎

@8,874

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$780 萬

實

677 呎

@11,521

建

879 呎

@8,874

售$780 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

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

西貢逸瓏海滙第02座

thumb_up

逸瓏海滙 2房連天台

實

571 呎

@13,660

real_estate_agent 罕有放盤

售$780 萬

實

571 呎

@13,660

售$780 萬

real_estate_agent 罕有放盤

馬鞍山天宇海第3B座

thumb_up

單邊海景, 誠意出讓

實

763 呎

@11,796

建

1,004 呎

@8,964

flight_takeoff 移民急讓

售$900 萬

實

763 呎

@11,796

建

1,004 呎

@8,964

售$900 萬

flight_takeoff 移民急讓

馬鞍山迎海第04期

thumb_up

*(9成按揭-鐵路線豪宅2房筍盤)*靚園景激筍出售

實

513 呎

@14,581

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$748 萬

實

513 呎

@14,581

售$748 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

馬鞍山嘉華星濤灣第02座

thumb_up

罕有全海大兩房, 中層, 酒店式私樓, 歡迎查詢!

實

465 呎

@15,699

建

635 呎

@11,496

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$730 萬

實

465 呎

@15,699

建

635 呎

@11,496

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山聽濤雅苑第08座

thumb_up

高層三房套，鄰近馬鐵有心賣，價錢絕對有傾

實

756 呎

@11,640

建

932 呎

@9,442

local_fire_department 至HIT

售$880 萬

實

756 呎

@11,640

建

932 呎

@9,442

售$880 萬

local_fire_department 至HIT

西貢下洋

thumb_up

清水灣3樓連海景天台

建

700 呎

@12,857

real_estate_agent 罕有放盤

售$900 萬

建

700 呎

@12,857

售$900 萬

real_estate_agent 罕有放盤

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

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

沙田玖瓏山

thumb_up

玖瓏山**2房*山景*環境清幽私穩度高**新九肚山**樓齡新**

實

660 呎

@12,121

local_fire_department 至HIT

售$800 萬

實

660 呎

@12,121

售$800 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$57,455	$44,150	$36,180	$30,877
1.500	$59,591	$46,324	$38,394	$33,132
2.000	$61,777	$48,565	$40,690	$35,483
2.500	$64,012	$50,871	$43,067	$37,932
3.000	$66,296	$53,241	$45,524	$40,474
3.375	$68,041	$55,061	$47,419	$42,441
3.500	$68,629	$55,676	$48,060	$43,108
4.000	$71,010	$58,174	$50,672	$45,832
4.500	$73,439	$60,734	$53,360	$48,642
5.000	$75,916	$63,356	$56,121	$51,535
5.500	$78,440	$66,037	$58,952	$54,508
6.000	$81,010	$68,777	$61,853	$57,557

每月供款$42,442

年期

30年

貸款金額

$9,600,000

總利息

$5,678,846

總貸款連利息

$15,278,846

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$27,000	$15,441	$42,441	$9,584,559
2	$26,957	$15,485	$42,441	$9,569,074
3	$26,913	$15,528	$42,441	$9,553,546
4	$26,869	$15,572	$42,441	$9,537,974
5	$26,826	$15,616	$42,441	$9,522,358
6	$26,782	$15,660	$42,441	$9,506,699
7	$26,738	$15,704	$42,441	$9,490,995
8	$26,693	$15,748	$42,441	$9,475,247
9	$26,649	$15,792	$42,441	$9,459,455
10	$26,605	$15,837	$42,441	$9,443,619
11	$26,560	$15,881	$42,441	$9,427,738
12	$26,516	$15,926	$42,441	$9,411,812

第1年供款共

$509,295

第1年利息

$321,107

第1年共還本金

$188,188

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$26,471	$15,971	$42,441	$9,395,841
14	$26,426	$16,015	$42,441	$9,379,826
15	$26,381	$16,060	$42,441	$9,363,765
16	$26,336	$16,106	$42,441	$9,347,660
17	$26,290	$16,151	$42,441	$9,331,509
18	$26,245	$16,196	$42,441	$9,315,312
19	$26,199	$16,242	$42,441	$9,299,071
20	$26,154	$16,288	$42,441	$9,282,783
21	$26,108	$16,333	$42,441	$9,266,450
22	$26,062	$16,379	$42,441	$9,250,070
23	$26,016	$16,425	$42,441	$9,233,645
24	$25,970	$16,472	$42,441	$9,217,173

第2年供款共

$509,295

第2年利息

$314,656

第2年共還本金

$194,639

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$25,923	$16,518	$42,441	$9,200,655
26	$25,877	$16,564	$42,441	$9,184,091
27	$25,830	$16,611	$42,441	$9,167,480
28	$25,784	$16,658	$42,441	$9,150,822
29	$25,737	$16,705	$42,441	$9,134,118
30	$25,690	$16,752	$42,441	$9,117,366
31	$25,643	$16,799	$42,441	$9,100,567
32	$25,595	$16,846	$42,441	$9,083,722
33	$25,548	$16,893	$42,441	$9,066,828
34	$25,500	$16,941	$42,441	$9,049,887
35	$25,453	$16,988	$42,441	$9,032,899
36	$25,405	$17,036	$42,441	$9,015,863

第3年供款共

$509,295

第3年利息

$307,985

第3年共還本金

$201,310

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$25,357	$17,084	$42,441	$8,998,779
38	$25,309	$17,132	$42,441	$8,981,647
39	$25,261	$17,180	$42,441	$8,964,466
40	$25,213	$17,229	$42,441	$8,947,238
41	$25,164	$17,277	$42,441	$8,929,960
42	$25,116	$17,326	$42,441	$8,912,635
43	$25,067	$17,374	$42,441	$8,895,260
44	$25,018	$17,423	$42,441	$8,877,837
45	$24,969	$17,472	$42,441	$8,860,365
46	$24,920	$17,521	$42,441	$8,842,843
47	$24,870	$17,571	$42,441	$8,825,272
48	$24,821	$17,620	$42,441	$8,807,652

第4年供款共

$509,295

第4年利息

$301,084

第4年共還本金

$208,211

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$24,772	$17,670	$42,441	$8,789,983
50	$24,722	$17,719	$42,441	$8,772,263
51	$24,672	$17,769	$42,441	$8,754,494
52	$24,622	$17,819	$42,441	$8,736,675
53	$24,572	$17,869	$42,441	$8,718,805
54	$24,522	$17,920	$42,441	$8,700,886
55	$24,471	$17,970	$42,441	$8,682,916
56	$24,421	$18,021	$42,441	$8,664,895
57	$24,370	$18,071	$42,441	$8,646,824
58	$24,319	$18,122	$42,441	$8,628,702
59	$24,268	$18,173	$42,441	$8,610,529
60	$24,217	$18,224	$42,441	$8,592,305

第5年供款共

$509,295

第5年利息

$293,947

第5年共還本金

$215,347

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$24,166	$18,275	$42,441	$8,574,029
62	$24,114	$18,327	$42,441	$8,555,703
63	$24,063	$18,378	$42,441	$8,537,324
64	$24,011	$18,430	$42,441	$8,518,894
65	$23,959	$18,482	$42,441	$8,500,412
66	$23,907	$18,534	$42,441	$8,481,879
67	$23,855	$18,586	$42,441	$8,463,293
68	$23,803	$18,638	$42,441	$8,444,654
69	$23,751	$18,691	$42,441	$8,425,964
70	$23,698	$18,743	$42,441	$8,407,221
71	$23,645	$18,796	$42,441	$8,388,425
72	$23,592	$18,849	$42,441	$8,369,576

第6年供款共

$509,295

第6年利息

$286,566

第6年共還本金

$222,729

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$23,539	$18,902	$42,441	$8,350,674
74	$23,486	$18,955	$42,441	$8,331,719
75	$23,433	$19,008	$42,441	$8,312,711
76	$23,379	$19,062	$42,441	$8,293,649
77	$23,326	$19,115	$42,441	$8,274,534
78	$23,272	$19,169	$42,441	$8,255,365
79	$23,218	$19,223	$42,441	$8,236,142
80	$23,164	$19,277	$42,441	$8,216,865
81	$23,110	$19,331	$42,441	$8,197,533
82	$23,056	$19,386	$42,441	$8,178,148
83	$23,001	$19,440	$42,441	$8,158,707
84	$22,946	$19,495	$42,441	$8,139,212

第7年供款共

$509,295

第7年利息

$278,931

第7年共還本金

$230,363

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$22,892	$19,550	$42,441	$8,119,663
86	$22,837	$19,605	$42,441	$8,100,058
87	$22,781	$19,660	$42,441	$8,080,398
88	$22,726	$19,715	$42,441	$8,060,683
89	$22,671	$19,771	$42,441	$8,040,913
90	$22,615	$19,826	$42,441	$8,021,086
91	$22,559	$19,882	$42,441	$8,001,204
92	$22,503	$19,938	$42,441	$7,981,267
93	$22,447	$19,994	$42,441	$7,961,273
94	$22,391	$20,050	$42,441	$7,941,223
95	$22,335	$20,107	$42,441	$7,921,116
96	$22,278	$20,163	$42,441	$7,900,953

第8年供款共

$509,295

第8年利息

$271,035

第8年共還本金

$238,260

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$22,221	$20,220	$42,441	$7,880,733
98	$22,165	$20,277	$42,441	$7,860,456
99	$22,108	$20,334	$42,441	$7,840,123
100	$22,050	$20,391	$42,441	$7,819,732
101	$21,993	$20,448	$42,441	$7,799,284
102	$21,935	$20,506	$42,441	$7,778,778
103	$21,878	$20,563	$42,441	$7,758,214
104	$21,820	$20,621	$42,441	$7,737,593
105	$21,762	$20,679	$42,441	$7,716,914
106	$21,704	$20,737	$42,441	$7,696,176
107	$21,645	$20,796	$42,441	$7,675,381
108	$21,587	$20,854	$42,441	$7,654,527

第9年供款共

$509,295

第9年利息

$262,868

第9年共還本金

$246,426

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$21,528	$20,913	$42,441	$7,633,614
110	$21,470	$20,972	$42,441	$7,612,642
111	$21,411	$21,031	$42,441	$7,591,611
112	$21,351	$21,090	$42,441	$7,570,521
113	$21,292	$21,149	$42,441	$7,549,372
114	$21,233	$21,209	$42,441	$7,528,164
115	$21,173	$21,268	$42,441	$7,506,895
116	$21,113	$21,328	$42,441	$7,485,567
117	$21,053	$21,388	$42,441	$7,464,179
118	$20,993	$21,448	$42,441	$7,442,731
119	$20,933	$21,509	$42,441	$7,421,222
120	$20,872	$21,569	$42,441	$7,399,653

第10年供款共

$509,295

第10年利息

$254,422

第10年共還本金

$254,873

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$20,812	$21,630	$42,441	$7,378,024
122	$20,751	$21,691	$42,441	$7,356,333
123	$20,690	$21,752	$42,441	$7,334,582
124	$20,629	$21,813	$42,441	$7,312,769
125	$20,567	$21,874	$42,441	$7,290,895
126	$20,506	$21,936	$42,441	$7,268,959
127	$20,444	$21,997	$42,441	$7,246,962
128	$20,382	$22,059	$42,441	$7,224,903
129	$20,320	$22,121	$42,441	$7,202,782
130	$20,258	$22,183	$42,441	$7,180,598
131	$20,195	$22,246	$42,441	$7,158,352
132	$20,133	$22,308	$42,441	$7,136,044

第11年供款共

$509,295

第11年利息

$245,685

第11年共還本金

$263,609

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$20,070	$22,371	$42,441	$7,113,673
134	$20,007	$22,434	$42,441	$7,091,239
135	$19,944	$22,497	$42,441	$7,068,742
136	$19,881	$22,560	$42,441	$7,046,181
137	$19,817	$22,624	$42,441	$7,023,557
138	$19,754	$22,687	$42,441	$7,000,870
139	$19,690	$22,751	$42,441	$6,978,119
140	$19,626	$22,815	$42,441	$6,955,303
141	$19,562	$22,879	$42,441	$6,932,424
142	$19,497	$22,944	$42,441	$6,909,480
143	$19,433	$23,008	$42,441	$6,886,472
144	$19,368	$23,073	$42,441	$6,863,399

第12年供款共

$509,295

第12年利息

$236,650

第12年共還本金

$272,645

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$19,303	$23,138	$42,441	$6,840,261
146	$19,238	$23,203	$42,441	$6,817,058
147	$19,173	$23,268	$42,441	$6,793,790
148	$19,108	$23,334	$42,441	$6,770,456
149	$19,042	$23,399	$42,441	$6,747,057
150	$18,976	$23,465	$42,441	$6,723,591
151	$18,910	$23,531	$42,441	$6,700,060
152	$18,844	$23,597	$42,441	$6,676,463
153	$18,778	$23,664	$42,441	$6,652,799
154	$18,711	$23,730	$42,441	$6,629,069
155	$18,644	$23,797	$42,441	$6,605,272
156	$18,577	$23,864	$42,441	$6,581,408

第13年供款共

$509,295

第13年利息

$227,304

第13年共還本金

$281,991

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$18,510	$23,931	$42,441	$6,557,477
158	$18,443	$23,998	$42,441	$6,533,479
159	$18,375	$24,066	$42,441	$6,509,413
160	$18,308	$24,134	$42,441	$6,485,279
161	$18,240	$24,201	$42,441	$6,461,078
162	$18,172	$24,269	$42,441	$6,436,809
163	$18,104	$24,338	$42,441	$6,412,471
164	$18,035	$24,406	$42,441	$6,388,065
165	$17,966	$24,475	$42,441	$6,363,590
166	$17,898	$24,544	$42,441	$6,339,046
167	$17,829	$24,613	$42,441	$6,314,434
168	$17,759	$24,682	$42,441	$6,289,752

第14年供款共

$509,295

第14年利息

$217,638

第14年共還本金

$291,656

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$17,690	$24,751	$42,441	$6,265,000
170	$17,620	$24,821	$42,441	$6,240,179
171	$17,551	$24,891	$42,441	$6,215,289
172	$17,480	$24,961	$42,441	$6,190,328
173	$17,410	$25,031	$42,441	$6,165,297
174	$17,340	$25,101	$42,441	$6,140,196
175	$17,269	$25,172	$42,441	$6,115,024
176	$17,199	$25,243	$42,441	$6,089,781
177	$17,128	$25,314	$42,441	$6,064,467
178	$17,056	$25,385	$42,441	$6,039,082
179	$16,985	$25,456	$42,441	$6,013,626
180	$16,913	$25,528	$42,441	$5,988,098

第15年供款共

$509,295

第15年利息

$207,641

第15年共還本金

$301,654

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$16,842	$25,600	$42,441	$5,962,498
182	$16,770	$25,672	$42,441	$5,936,827
183	$16,697	$25,744	$42,441	$5,911,083
184	$16,625	$25,816	$42,441	$5,885,267
185	$16,552	$25,889	$42,441	$5,859,378
186	$16,479	$25,962	$42,441	$5,833,416
187	$16,406	$26,035	$42,441	$5,807,381
188	$16,333	$26,108	$42,441	$5,781,273
189	$16,260	$26,181	$42,441	$5,755,092
190	$16,186	$26,255	$42,441	$5,728,837
191	$16,112	$26,329	$42,441	$5,702,508
192	$16,038	$26,403	$42,441	$5,676,105

第16年供款共

$509,295

第16年利息

$197,302

第16年共還本金

$311,993

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$15,964	$26,477	$42,441	$5,649,628
194	$15,890	$26,552	$42,441	$5,623,076
195	$15,815	$26,626	$42,441	$5,596,450
196	$15,740	$26,701	$42,441	$5,569,748
197	$15,665	$26,776	$42,441	$5,542,972
198	$15,590	$26,852	$42,441	$5,516,121
199	$15,514	$26,927	$42,441	$5,489,193
200	$15,438	$27,003	$42,441	$5,462,191
201	$15,362	$27,079	$42,441	$5,435,112
202	$15,286	$27,155	$42,441	$5,407,957
203	$15,210	$27,231	$42,441	$5,380,725
204	$15,133	$27,308	$42,441	$5,353,417

第17年供款共

$509,295

第17年利息

$186,607

第17年共還本金

$322,687

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,056	$27,385	$42,441	$5,326,033
206	$14,979	$27,462	$42,441	$5,298,571
207	$14,902	$27,539	$42,441	$5,271,032
208	$14,825	$27,616	$42,441	$5,243,415
209	$14,747	$27,694	$42,441	$5,215,721
210	$14,669	$27,772	$42,441	$5,187,949
211	$14,591	$27,850	$42,441	$5,160,099
212	$14,513	$27,928	$42,441	$5,132,171
213	$14,434	$28,007	$42,441	$5,104,164
214	$14,355	$28,086	$42,441	$5,076,078
215	$14,276	$28,165	$42,441	$5,047,913
216	$14,197	$28,244	$42,441	$5,019,669

第18年供款共

$509,295

第18年利息

$175,547

第18年共還本金

$333,748

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,118	$28,323	$42,441	$4,991,346
218	$14,038	$28,403	$42,441	$4,962,943
219	$13,958	$28,483	$42,441	$4,934,460
220	$13,878	$28,563	$42,441	$4,905,897
221	$13,798	$28,643	$42,441	$4,877,253
222	$13,717	$28,724	$42,441	$4,848,529
223	$13,636	$28,805	$42,441	$4,819,725
224	$13,555	$28,886	$42,441	$4,790,839
225	$13,474	$28,967	$42,441	$4,761,872
226	$13,393	$29,048	$42,441	$4,732,823
227	$13,311	$29,130	$42,441	$4,703,693
228	$13,229	$29,212	$42,441	$4,674,481

第19年供款共

$509,295

第19年利息

$164,107

第19年共還本金

$345,188

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,147	$29,294	$42,441	$4,645,187
230	$13,065	$29,377	$42,441	$4,615,810
231	$12,982	$29,459	$42,441	$4,586,351
232	$12,899	$29,542	$42,441	$4,556,809
233	$12,816	$29,625	$42,441	$4,527,184
234	$12,733	$29,709	$42,441	$4,497,475
235	$12,649	$29,792	$42,441	$4,467,683
236	$12,565	$29,876	$42,441	$4,437,807
237	$12,481	$29,960	$42,441	$4,407,847
238	$12,397	$30,044	$42,441	$4,377,803
239	$12,313	$30,129	$42,441	$4,347,674
240	$12,228	$30,213	$42,441	$4,317,461

第20年供款共

$509,295

第20年利息

$152,275

第20年共還本金

$357,020

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,143	$30,298	$42,441	$4,287,162
242	$12,058	$30,384	$42,441	$4,256,779
243	$11,972	$30,469	$42,441	$4,226,310
244	$11,886	$30,555	$42,441	$4,195,755
245	$11,801	$30,641	$42,441	$4,165,114
246	$11,714	$30,727	$42,441	$4,134,388
247	$11,628	$30,813	$42,441	$4,103,574
248	$11,541	$30,900	$42,441	$4,072,674
249	$11,454	$30,987	$42,441	$4,041,688
250	$11,367	$31,074	$42,441	$4,010,614
251	$11,280	$31,161	$42,441	$3,979,452
252	$11,192	$31,249	$42,441	$3,948,203

第21年供款共

$509,295

第21年利息

$140,037

第21年共還本金

$369,258

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,104	$31,337	$42,441	$3,916,866
254	$11,016	$31,425	$42,441	$3,885,441
255	$10,928	$31,513	$42,441	$3,853,928
256	$10,839	$31,602	$42,441	$3,822,326
257	$10,750	$31,691	$42,441	$3,790,635
258	$10,661	$31,780	$42,441	$3,758,855
259	$10,572	$31,869	$42,441	$3,726,985
260	$10,482	$31,959	$42,441	$3,695,026
261	$10,392	$32,049	$42,441	$3,662,977
262	$10,302	$32,139	$42,441	$3,630,838
263	$10,212	$32,230	$42,441	$3,598,609
264	$10,121	$32,320	$42,441	$3,566,288

第22年供款共

$509,295

第22年利息

$127,380

第22年共還本金

$381,915

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,030	$32,411	$42,441	$3,533,877
266	$9,939	$32,502	$42,441	$3,501,375
267	$9,848	$32,594	$42,441	$3,468,781
268	$9,756	$32,685	$42,441	$3,436,096
269	$9,664	$32,777	$42,441	$3,403,319
270	$9,572	$32,869	$42,441	$3,370,450
271	$9,479	$32,962	$42,441	$3,337,488
272	$9,387	$33,055	$42,441	$3,304,433
273	$9,294	$33,148	$42,441	$3,271,286
274	$9,200	$33,241	$42,441	$3,238,045
275	$9,107	$33,334	$42,441	$3,204,711
276	$9,013	$33,428	$42,441	$3,171,283

第23年供款共

$509,295

第23年利息

$114,289

第23年共還本金

$395,006

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,919	$33,522	$42,441	$3,137,761
278	$8,825	$33,616	$42,441	$3,104,144
279	$8,730	$33,711	$42,441	$3,070,434
280	$8,636	$33,806	$42,441	$3,036,628
281	$8,541	$33,901	$42,441	$3,002,727
282	$8,445	$33,996	$42,441	$2,968,731
283	$8,350	$34,092	$42,441	$2,934,639
284	$8,254	$34,188	$42,441	$2,900,452
285	$8,158	$34,284	$42,441	$2,866,168
286	$8,061	$34,380	$42,441	$2,831,788
287	$7,964	$34,477	$42,441	$2,797,311
288	$7,867	$34,574	$42,441	$2,762,737

第24年供款共

$509,295

第24年利息

$100,750

第24年共還本金

$408,545

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,770	$34,671	$42,441	$2,728,066
290	$7,673	$34,769	$42,441	$2,693,298
291	$7,575	$34,866	$42,441	$2,658,432
292	$7,477	$34,964	$42,441	$2,623,467
293	$7,379	$35,063	$42,441	$2,588,404
294	$7,280	$35,161	$42,441	$2,553,243
295	$7,181	$35,260	$42,441	$2,517,983
296	$7,082	$35,359	$42,441	$2,482,623
297	$6,982	$35,459	$42,441	$2,447,165
298	$6,883	$35,559	$42,441	$2,411,606
299	$6,783	$35,659	$42,441	$2,375,947
300	$6,682	$35,759	$42,441	$2,340,188

第25年供款共

$509,295

第25年利息

$86,746

第25年共還本金

$422,549

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,582	$35,859	$42,441	$2,304,329
302	$6,481	$35,960	$42,441	$2,268,369
303	$6,380	$36,061	$42,441	$2,232,307
304	$6,278	$36,163	$42,441	$2,196,144
305	$6,177	$36,265	$42,441	$2,159,880
306	$6,075	$36,367	$42,441	$2,123,513
307	$5,972	$36,469	$42,441	$2,087,044
308	$5,870	$36,571	$42,441	$2,050,473
309	$5,767	$36,674	$42,441	$2,013,799
310	$5,664	$36,777	$42,441	$1,977,021
311	$5,560	$36,881	$42,441	$1,940,140
312	$5,457	$36,985	$42,441	$1,903,156

第26年供款共

$509,295

第26年利息

$72,262

第26年共還本金

$437,033

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,353	$37,089	$42,441	$1,866,067
314	$5,248	$37,193	$42,441	$1,828,874
315	$5,144	$37,298	$42,441	$1,791,577
316	$5,039	$37,402	$42,441	$1,754,174
317	$4,934	$37,508	$42,441	$1,716,667
318	$4,828	$37,613	$42,441	$1,679,054
319	$4,722	$37,719	$42,441	$1,641,335
320	$4,616	$37,825	$42,441	$1,603,510
321	$4,510	$37,931	$42,441	$1,565,578
322	$4,403	$38,038	$42,441	$1,527,540
323	$4,296	$38,145	$42,441	$1,489,395
324	$4,189	$38,252	$42,441	$1,451,143

第27年供款共

$509,295

第27年利息

$57,282

第27年共還本金

$452,013

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,081	$38,360	$42,441	$1,412,783
326	$3,973	$38,468	$42,441	$1,374,315
327	$3,865	$38,576	$42,441	$1,335,739
328	$3,757	$38,684	$42,441	$1,297,055
329	$3,648	$38,793	$42,441	$1,258,262
330	$3,539	$38,902	$42,441	$1,219,359
331	$3,429	$39,012	$42,441	$1,180,347
332	$3,320	$39,122	$42,441	$1,141,226
333	$3,210	$39,232	$42,441	$1,101,994
334	$3,099	$39,342	$42,441	$1,062,652
335	$2,989	$39,453	$42,441	$1,023,200
336	$2,878	$39,563	$42,441	$983,636

第28年供款共

$509,295

第28年利息

$41,788

第28年共還本金

$467,506

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,766	$39,675	$42,441	$943,962
338	$2,655	$39,786	$42,441	$904,175
339	$2,543	$39,898	$42,441	$864,277
340	$2,431	$40,010	$42,441	$824,267
341	$2,318	$40,123	$42,441	$784,144
342	$2,205	$40,236	$42,441	$743,908
343	$2,092	$40,349	$42,441	$703,559
344	$1,979	$40,462	$42,441	$663,096
345	$1,865	$40,576	$42,441	$622,520
346	$1,751	$40,690	$42,441	$581,830
347	$1,636	$40,805	$42,441	$541,025
348	$1,522	$40,920	$42,441	$500,105

第29年供款共

$509,295

第29年利息

$25,764

第29年共還本金

$483,531

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,407	$41,035	$42,441	$459,071
350	$1,291	$41,150	$42,441	$417,920
351	$1,175	$41,266	$42,441	$376,655
352	$1,059	$41,382	$42,441	$335,273
353	$943	$41,498	$42,441	$293,774
354	$826	$41,615	$42,441	$252,159
355	$709	$41,732	$42,441	$210,427
356	$592	$41,849	$42,441	$168,578
357	$474	$41,967	$42,441	$126,611
358	$356	$42,085	$42,441	$84,526
359	$238	$42,204	$42,441	$42,322
360	$119	$42,322	$42,441	$0

第30年供款共

$509,295

第30年利息

$9,190

第30年共還本金

$500,105

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$14,008,846

免責聲明

筍盤推介

按揭保險費
info