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$13,462,870

每月供款
$37,383

首期

$-325,000

總貸款額

$8,325,000

總利息

$5,132,870

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,000

按月供比率計算

$74,766

置業成本總預算

HK$5,000

首期

$-325,000
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

$74,766

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02座

thumb_up

最靚則聽濤放售

實

733 呎

@11,869

建

906 呎

@9,603

hotel_class 樓王

售$870 萬

實

733 呎

@11,869

建

906 呎

@9,603

售$870 萬

hotel_class 樓王

西貢逸瓏園

thumb_up

西貢逸瓏園

實

699 呎

@12,303

local_fire_department 至HIT local_offer 低水筍價

售$860 萬

實

699 呎

@12,303

售$860 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海

thumb_up

真實筍盤迎海靚裝兩房

實

511 呎

@14,090

local_fire_department 至HIT

售$720 萬

實

511 呎

@14,090

售$720 萬

local_fire_department 至HIT

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

@16,774

建

635 呎

@12,283

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$780 萬

實

465 呎

@16,774

建

635 呎

@12,283

售$780 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

VR實景

粉嶺牽晴間第11座

thumb_up

罕有連平台

實

616 呎

@11,818

建

868 呎

@8,387

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$728 萬

實

616 呎

@11,818

建

868 呎

@8,387

售$728 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山泓碧第03座

thumb_up

罕有两房高層海景

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

沙田恒峰花園

thumb_up

3房套山景實盤約睇

實

638 呎

@11,755

建

826 呎

@9,080

real_estate_agent 罕有放盤

售$750 萬

實

638 呎

@11,755

建

826 呎

@9,080

售$750 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水筍價 verified 首置必買

售$800 萬

實

816 呎

@9,804

建

1,052 呎

@7,605

售$800 萬

local_offer 低水筍價 verified 首置必買

馬鞍山長庚村

thumb_up

**最近馬鞍山市中心靚裝修下覆式可步行到馬鞍山~又租又賣**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$850 萬

建

1,000 呎

@8,500

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

VR實景

馬鞍山雲海第01期榕海臺第01座

thumb_up

雲海榕海臺 1房低密度高尚住宅

實

383 呎

@18,799

transfer_within_a_station 人才必選

售$720 萬

實

383 呎

@18,799

售$720 萬

transfer_within_a_station 人才必選

馬鞍山泓碧

thumb_up

獨家代理,全新屋苑,內園清靜

實

511 呎

@15,264

verified 首置必買 pets 愛竉必選

售$780 萬

實

511 呎

@15,264

售$780 萬

verified 首置必買 pets 愛竉必選

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

639 呎

@11,737

建

827 呎

@9,069

hotel_class 樓王

售$750 萬

實

639 呎

@11,737

建

827 呎

@9,069

售$750 萬

hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$49,825	$38,286	$31,375	$26,776
1.500	$51,677	$40,172	$33,295	$28,731
2.000	$53,572	$42,115	$35,286	$30,771
2.500	$55,510	$44,114	$37,347	$32,894
3.000	$57,491	$46,170	$39,478	$35,099
3.500	$59,514	$48,282	$41,677	$37,383
4.000	$61,579	$50,448	$43,942	$39,745
4.500	$63,686	$52,668	$46,273	$42,182
5.000	$65,834	$54,941	$48,667	$44,690
5.500	$68,022	$57,267	$51,123	$47,268
6.000	$70,251	$59,643	$53,638	$49,913

每月供款$37,383

年期

30年

貸款金額

$8,325,000

總利息

$5,132,870

總貸款連利息

$13,457,870

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$24,281	$13,102	$37,383	$8,311,898
2	$24,243	$13,140	$37,383	$8,298,758
3	$24,205	$13,178	$37,383	$8,285,580
4	$24,166	$13,217	$37,383	$8,272,363
5	$24,128	$13,255	$37,383	$8,259,108
6	$24,089	$13,294	$37,383	$8,245,814
7	$24,050	$13,333	$37,383	$8,232,482
8	$24,011	$13,372	$37,383	$8,219,110
9	$23,972	$13,411	$37,383	$8,205,699
10	$23,933	$13,450	$37,383	$8,192,250
11	$23,894	$13,489	$37,383	$8,178,761
12	$23,855	$13,528	$37,383	$8,165,233

第1年供款共

$448,596

第1年利息

$288,828

第1年共還本金

$159,767

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$23,815	$13,568	$37,383	$8,151,665
14	$23,776	$13,607	$37,383	$8,138,058
15	$23,736	$13,647	$37,383	$8,124,411
16	$23,696	$13,687	$37,383	$8,110,724
17	$23,656	$13,727	$37,383	$8,096,997
18	$23,616	$13,767	$37,383	$8,083,230
19	$23,576	$13,807	$37,383	$8,069,424
20	$23,536	$13,847	$37,383	$8,055,576
21	$23,495	$13,888	$37,383	$8,041,689
22	$23,455	$13,928	$37,383	$8,027,761
23	$23,414	$13,969	$37,383	$8,013,792
24	$23,374	$14,009	$37,383	$7,999,783

第2年供款共

$448,596

第2年利息

$283,146

第2年共還本金

$165,450

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$23,333	$14,050	$37,383	$7,985,732
26	$23,292	$14,091	$37,383	$7,971,641
27	$23,251	$14,132	$37,383	$7,957,509
28	$23,209	$14,174	$37,383	$7,943,335
29	$23,168	$14,215	$37,383	$7,929,120
30	$23,127	$14,256	$37,383	$7,914,864
31	$23,085	$14,298	$37,383	$7,900,566
32	$23,043	$14,340	$37,383	$7,886,226
33	$23,001	$14,381	$37,383	$7,871,845
34	$22,960	$14,423	$37,383	$7,857,422
35	$22,917	$14,465	$37,383	$7,842,956
36	$22,875	$14,508	$37,383	$7,828,448

第3年供款共

$448,596

第3年利息

$277,261

第3年共還本金

$171,334

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$22,833	$14,550	$37,383	$7,813,898
38	$22,791	$14,592	$37,383	$7,799,306
39	$22,748	$14,635	$37,383	$7,784,671
40	$22,705	$14,678	$37,383	$7,769,993
41	$22,662	$14,720	$37,383	$7,755,273
42	$22,620	$14,763	$37,383	$7,740,509
43	$22,576	$14,806	$37,383	$7,725,703
44	$22,533	$14,850	$37,383	$7,710,853
45	$22,490	$14,893	$37,383	$7,695,960
46	$22,447	$14,936	$37,383	$7,681,024
47	$22,403	$14,980	$37,383	$7,666,044
48	$22,359	$15,024	$37,383	$7,651,020

第4年供款共

$448,596

第4年利息

$271,167

第4年共還本金

$177,428

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$22,315	$15,067	$37,383	$7,635,953
50	$22,272	$15,111	$37,383	$7,620,841
51	$22,227	$15,156	$37,383	$7,605,686
52	$22,183	$15,200	$37,383	$7,590,486
53	$22,139	$15,244	$37,383	$7,575,242
54	$22,094	$15,289	$37,383	$7,559,953
55	$22,050	$15,333	$37,383	$7,544,620
56	$22,005	$15,378	$37,383	$7,529,242
57	$21,960	$15,423	$37,383	$7,513,820
58	$21,915	$15,468	$37,383	$7,498,352
59	$21,870	$15,513	$37,383	$7,482,839
60	$21,825	$15,558	$37,383	$7,467,281

第5年供款共

$448,596

第5年利息

$264,857

第5年共還本金

$183,739

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$21,780	$15,603	$37,383	$7,451,678
62	$21,734	$15,649	$37,383	$7,436,029
63	$21,688	$15,695	$37,383	$7,420,334
64	$21,643	$15,740	$37,383	$7,404,594
65	$21,597	$15,786	$37,383	$7,388,808
66	$21,551	$15,832	$37,383	$7,372,976
67	$21,505	$15,878	$37,383	$7,357,097
68	$21,458	$15,925	$37,383	$7,341,172
69	$21,412	$15,971	$37,383	$7,325,201
70	$21,365	$16,018	$37,383	$7,309,183
71	$21,318	$16,065	$37,383	$7,293,119
72	$21,272	$16,111	$37,383	$7,277,007

第6年供款共

$448,596

第6年利息

$258,322

第6年共還本金

$190,274

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$21,225	$16,158	$37,383	$7,260,849
74	$21,177	$16,205	$37,383	$7,244,644
75	$21,130	$16,253	$37,383	$7,228,391
76	$21,083	$16,300	$37,383	$7,212,091
77	$21,035	$16,348	$37,383	$7,195,743
78	$20,988	$16,395	$37,383	$7,179,348
79	$20,940	$16,443	$37,383	$7,162,904
80	$20,892	$16,491	$37,383	$7,146,413
81	$20,844	$16,539	$37,383	$7,129,874
82	$20,795	$16,588	$37,383	$7,113,286
83	$20,747	$16,636	$37,383	$7,096,651
84	$20,699	$16,684	$37,383	$7,079,966

第7年供款共

$448,596

第7年利息

$251,554

第7年共還本金

$197,041

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$20,650	$16,733	$37,383	$7,063,233
86	$20,601	$16,782	$37,383	$7,046,451
87	$20,552	$16,831	$37,383	$7,029,620
88	$20,503	$16,880	$37,383	$7,012,740
89	$20,454	$16,929	$37,383	$6,995,811
90	$20,404	$16,979	$37,383	$6,978,833
91	$20,355	$17,028	$37,383	$6,961,805
92	$20,305	$17,078	$37,383	$6,944,727
93	$20,255	$17,128	$37,383	$6,927,600
94	$20,205	$17,177	$37,383	$6,910,422
95	$20,155	$17,228	$37,383	$6,893,195
96	$20,105	$17,278	$37,383	$6,875,917

第8年供款共

$448,596

第8年利息

$244,546

第8年共還本金

$204,049

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$20,055	$17,328	$37,383	$6,858,588
98	$20,004	$17,379	$37,383	$6,841,210
99	$19,954	$17,429	$37,383	$6,823,780
100	$19,903	$17,480	$37,383	$6,806,300
101	$19,852	$17,531	$37,383	$6,788,769
102	$19,801	$17,582	$37,383	$6,771,186
103	$19,749	$17,634	$37,383	$6,753,553
104	$19,698	$17,685	$37,383	$6,735,868
105	$19,646	$17,737	$37,383	$6,718,131
106	$19,595	$17,788	$37,383	$6,700,342
107	$19,543	$17,840	$37,383	$6,682,502
108	$19,491	$17,892	$37,383	$6,664,610

第9年供款共

$448,596

第9年利息

$237,289

第9年共還本金

$211,307

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$19,438	$17,945	$37,383	$6,646,665
110	$19,386	$17,997	$37,383	$6,628,668
111	$19,334	$18,049	$37,383	$6,610,619
112	$19,281	$18,102	$37,383	$6,592,517
113	$19,228	$18,155	$37,383	$6,574,362
114	$19,175	$18,208	$37,383	$6,556,155
115	$19,122	$18,261	$37,383	$6,537,894
116	$19,069	$18,314	$37,383	$6,519,580
117	$19,015	$18,368	$37,383	$6,501,212
118	$18,962	$18,421	$37,383	$6,482,791
119	$18,908	$18,475	$37,383	$6,464,316
120	$18,854	$18,529	$37,383	$6,445,787

第10年供款共

$448,596

第10年利息

$229,773

第10年共還本金

$218,822

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$18,800	$18,583	$37,383	$6,427,205
122	$18,746	$18,637	$37,383	$6,408,568
123	$18,692	$18,691	$37,383	$6,389,876
124	$18,637	$18,746	$37,383	$6,371,131
125	$18,582	$18,801	$37,383	$6,352,330
126	$18,528	$18,855	$37,383	$6,333,475
127	$18,473	$18,910	$37,383	$6,314,564
128	$18,417	$18,965	$37,383	$6,295,599
129	$18,362	$19,021	$37,383	$6,276,578
130	$18,307	$19,076	$37,383	$6,257,502
131	$18,251	$19,132	$37,383	$6,238,370
132	$18,195	$19,188	$37,383	$6,219,182

第11年供款共

$448,596

第11年利息

$221,990

第11年共還本金

$226,605

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$18,139	$19,244	$37,383	$6,199,938
134	$18,083	$19,300	$37,383	$6,180,639
135	$18,027	$19,356	$37,383	$6,161,282
136	$17,970	$19,413	$37,383	$6,141,870
137	$17,914	$19,469	$37,383	$6,122,401
138	$17,857	$19,526	$37,383	$6,102,875
139	$17,800	$19,583	$37,383	$6,083,292
140	$17,743	$19,640	$37,383	$6,063,652
141	$17,686	$19,697	$37,383	$6,043,954
142	$17,628	$19,755	$37,383	$6,024,200
143	$17,571	$19,812	$37,383	$6,004,387
144	$17,513	$19,870	$37,383	$5,984,517

第12年供款共

$448,596

第12年利息

$213,931

第12年共還本金

$234,665

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$17,455	$19,928	$37,383	$5,964,589
146	$17,397	$19,986	$37,383	$5,944,603
147	$17,338	$20,045	$37,383	$5,924,558
148	$17,280	$20,103	$37,383	$5,904,455
149	$17,221	$20,162	$37,383	$5,884,294
150	$17,163	$20,220	$37,383	$5,864,073
151	$17,104	$20,279	$37,383	$5,843,794
152	$17,044	$20,339	$37,383	$5,823,455
153	$16,985	$20,398	$37,383	$5,803,057
154	$16,926	$20,457	$37,383	$5,782,600
155	$16,866	$20,517	$37,383	$5,762,083
156	$16,806	$20,577	$37,383	$5,741,506

第13年供款共

$448,596

第13年利息

$205,584

第13年共還本金

$243,011

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$16,746	$20,637	$37,383	$5,720,869
158	$16,686	$20,697	$37,383	$5,700,172
159	$16,626	$20,757	$37,383	$5,679,414
160	$16,565	$20,818	$37,383	$5,658,596
161	$16,504	$20,879	$37,383	$5,637,718
162	$16,443	$20,940	$37,383	$5,616,778
163	$16,382	$21,001	$37,383	$5,595,777
164	$16,321	$21,062	$37,383	$5,574,715
165	$16,260	$21,123	$37,383	$5,553,592
166	$16,198	$21,185	$37,383	$5,532,407
167	$16,136	$21,247	$37,383	$5,511,160
168	$16,074	$21,309	$37,383	$5,489,851

第14年供款共

$448,596

第14年利息

$196,941

第14年共還本金

$251,654

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$16,012	$21,371	$37,383	$5,468,481
170	$15,950	$21,433	$37,383	$5,447,047
171	$15,887	$21,496	$37,383	$5,425,552
172	$15,825	$21,558	$37,383	$5,403,993
173	$15,762	$21,621	$37,383	$5,382,372
174	$15,699	$21,684	$37,383	$5,360,687
175	$15,635	$21,748	$37,383	$5,338,940
176	$15,572	$21,811	$37,383	$5,317,129
177	$15,508	$21,875	$37,383	$5,295,254
178	$15,444	$21,938	$37,383	$5,273,316
179	$15,381	$22,002	$37,383	$5,251,313
180	$15,316	$22,067	$37,383	$5,229,246

第15年供款共

$448,596

第15年利息

$187,991

第15年共還本金

$260,605

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$15,252	$22,131	$37,383	$5,207,115
182	$15,187	$22,196	$37,383	$5,184,920
183	$15,123	$22,260	$37,383	$5,162,660
184	$15,058	$22,325	$37,383	$5,140,334
185	$14,993	$22,390	$37,383	$5,117,944
186	$14,927	$22,456	$37,383	$5,095,488
187	$14,862	$22,521	$37,383	$5,072,967
188	$14,796	$22,587	$37,383	$5,050,381
189	$14,730	$22,653	$37,383	$5,027,728
190	$14,664	$22,719	$37,383	$5,005,009
191	$14,598	$22,785	$37,383	$4,982,224
192	$14,531	$22,851	$37,383	$4,959,373

第16年供款共

$448,596

第16年利息

$178,722

第16年共還本金

$269,874

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$14,465	$22,918	$37,383	$4,936,454
194	$14,398	$22,985	$37,383	$4,913,469
195	$14,331	$23,052	$37,383	$4,890,417
196	$14,264	$23,119	$37,383	$4,867,298
197	$14,196	$23,187	$37,383	$4,844,112
198	$14,129	$23,254	$37,383	$4,820,857
199	$14,061	$23,322	$37,383	$4,797,535
200	$13,993	$23,390	$37,383	$4,774,145
201	$13,925	$23,458	$37,383	$4,750,687
202	$13,856	$23,527	$37,383	$4,727,160
203	$13,788	$23,595	$37,383	$4,703,564
204	$13,719	$23,664	$37,383	$4,679,900

第17年供款共

$448,596

第17年利息

$169,123

第17年共還本金

$279,473

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$13,650	$23,733	$37,383	$4,656,167
206	$13,580	$23,802	$37,383	$4,632,364
207	$13,511	$23,872	$37,383	$4,608,492
208	$13,441	$23,942	$37,383	$4,584,551
209	$13,372	$24,011	$37,383	$4,560,540
210	$13,302	$24,081	$37,383	$4,536,458
211	$13,231	$24,152	$37,383	$4,512,306
212	$13,161	$24,222	$37,383	$4,488,084
213	$13,090	$24,293	$37,383	$4,463,792
214	$13,019	$24,364	$37,383	$4,439,428
215	$12,948	$24,435	$37,383	$4,414,993
216	$12,877	$24,506	$37,383	$4,390,488

第18年供款共

$448,596

第18年利息

$159,183

第18年共還本金

$289,413

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,806	$24,577	$37,383	$4,365,910
218	$12,734	$24,649	$37,383	$4,341,261
219	$12,662	$24,721	$37,383	$4,316,540
220	$12,590	$24,793	$37,383	$4,291,747
221	$12,518	$24,865	$37,383	$4,266,882
222	$12,445	$24,938	$37,383	$4,241,944
223	$12,372	$25,011	$37,383	$4,216,933
224	$12,299	$25,084	$37,383	$4,191,850
225	$12,226	$25,157	$37,383	$4,166,693
226	$12,153	$25,230	$37,383	$4,141,463
227	$12,079	$25,304	$37,383	$4,116,159
228	$12,005	$25,378	$37,383	$4,090,782

第19年供款共

$448,596

第19年利息

$148,890

第19年共還本金

$299,706

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,931	$25,452	$37,383	$4,065,330
230	$11,857	$25,526	$37,383	$4,039,804
231	$11,783	$25,600	$37,383	$4,014,204
232	$11,708	$25,675	$37,383	$3,988,529
233	$11,633	$25,750	$37,383	$3,962,779
234	$11,558	$25,825	$37,383	$3,936,955
235	$11,483	$25,900	$37,383	$3,911,054
236	$11,407	$25,976	$37,383	$3,885,079
237	$11,331	$26,051	$37,383	$3,859,027
238	$11,255	$26,127	$37,383	$3,832,900
239	$11,179	$26,204	$37,383	$3,806,696
240	$11,103	$26,280	$37,383	$3,780,416

第20年供款共

$448,596

第20年利息

$138,230

第20年共還本金

$310,366

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$11,026	$26,357	$37,383	$3,754,059
242	$10,949	$26,434	$37,383	$3,727,625
243	$10,872	$26,511	$37,383	$3,701,115
244	$10,795	$26,588	$37,383	$3,674,527
245	$10,717	$26,666	$37,383	$3,647,861
246	$10,640	$26,743	$37,383	$3,621,118
247	$10,562	$26,821	$37,383	$3,594,296
248	$10,483	$26,900	$37,383	$3,567,397
249	$10,405	$26,978	$37,383	$3,540,419
250	$10,326	$27,057	$37,383	$3,513,362
251	$10,247	$27,136	$37,383	$3,486,226
252	$10,168	$27,215	$37,383	$3,459,011

第21年供款共

$448,596

第21年利息

$127,191

第21年共還本金

$321,404

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$10,089	$27,294	$37,383	$3,431,717
254	$10,009	$27,374	$37,383	$3,404,343
255	$9,929	$27,454	$37,383	$3,376,890
256	$9,849	$27,534	$37,383	$3,349,356
257	$9,769	$27,614	$37,383	$3,321,742
258	$9,688	$27,695	$37,383	$3,294,048
259	$9,608	$27,775	$37,383	$3,266,272
260	$9,527	$27,856	$37,383	$3,238,416
261	$9,445	$27,938	$37,383	$3,210,478
262	$9,364	$28,019	$37,383	$3,182,459
263	$9,282	$28,101	$37,383	$3,154,358
264	$9,200	$28,183	$37,383	$3,126,176

第22年供款共

$448,596

第22年利息

$115,760

第22年共還本金

$332,836

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$9,118	$28,265	$37,383	$3,097,911
266	$9,036	$28,347	$37,383	$3,069,563
267	$8,953	$28,430	$37,383	$3,041,133
268	$8,870	$28,513	$37,383	$3,012,620
269	$8,787	$28,596	$37,383	$2,984,024
270	$8,703	$28,680	$37,383	$2,955,345
271	$8,620	$28,763	$37,383	$2,926,581
272	$8,536	$28,847	$37,383	$2,897,734
273	$8,452	$28,931	$37,383	$2,868,803
274	$8,367	$29,016	$37,383	$2,839,787
275	$8,283	$29,100	$37,383	$2,810,687
276	$8,198	$29,185	$37,383	$2,781,502

第23年供款共

$448,596

第23年利息

$103,922

第23年共還本金

$344,674

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,113	$29,270	$37,383	$2,752,232
278	$8,027	$29,356	$37,383	$2,722,876
279	$7,942	$29,441	$37,383	$2,693,435
280	$7,856	$29,527	$37,383	$2,663,908
281	$7,770	$29,613	$37,383	$2,634,294
282	$7,683	$29,700	$37,383	$2,604,595
283	$7,597	$29,786	$37,383	$2,574,809
284	$7,510	$29,873	$37,383	$2,544,935
285	$7,423	$29,960	$37,383	$2,514,975
286	$7,335	$30,048	$37,383	$2,484,928
287	$7,248	$30,135	$37,383	$2,454,792
288	$7,160	$30,223	$37,383	$2,424,569

第24年供款共

$448,596

第24年利息

$91,663

第24年共還本金

$356,933

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,072	$30,311	$37,383	$2,394,258
290	$6,983	$30,400	$37,383	$2,363,858
291	$6,895	$30,488	$37,383	$2,333,370
292	$6,806	$30,577	$37,383	$2,302,792
293	$6,716	$30,666	$37,383	$2,272,126
294	$6,627	$30,756	$37,383	$2,241,370
295	$6,537	$30,846	$37,383	$2,210,524
296	$6,447	$30,936	$37,383	$2,179,589
297	$6,357	$31,026	$37,383	$2,148,563
298	$6,267	$31,116	$37,383	$2,117,447
299	$6,176	$31,207	$37,383	$2,086,240
300	$6,085	$31,298	$37,383	$2,054,941

第25年供款共

$448,596

第25年利息

$78,968

第25年共還本金

$369,628

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,994	$31,389	$37,383	$2,023,552
302	$5,902	$31,481	$37,383	$1,992,071
303	$5,810	$31,573	$37,383	$1,960,498
304	$5,718	$31,665	$37,383	$1,928,833
305	$5,626	$31,757	$37,383	$1,897,076
306	$5,533	$31,850	$37,383	$1,865,226
307	$5,440	$31,943	$37,383	$1,833,284
308	$5,347	$32,036	$37,383	$1,801,248
309	$5,254	$32,129	$37,383	$1,769,118
310	$5,160	$32,223	$37,383	$1,736,895
311	$5,066	$32,317	$37,383	$1,704,578
312	$4,972	$32,411	$37,383	$1,672,167

第26年供款共

$448,596

第26年利息

$65,821

第26年共還本金

$382,774

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,877	$32,506	$37,383	$1,639,661
314	$4,782	$32,601	$37,383	$1,607,061
315	$4,687	$32,696	$37,383	$1,574,365
316	$4,592	$32,791	$37,383	$1,541,574
317	$4,496	$32,887	$37,383	$1,508,687
318	$4,400	$32,983	$37,383	$1,475,705
319	$4,304	$33,079	$37,383	$1,442,626
320	$4,208	$33,175	$37,383	$1,409,450
321	$4,111	$33,272	$37,383	$1,376,178
322	$4,014	$33,369	$37,383	$1,342,809
323	$3,917	$33,466	$37,383	$1,309,343
324	$3,819	$33,564	$37,383	$1,275,779

第27年供款共

$448,596

第27年利息

$52,207

第27年共還本金

$396,388

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,721	$33,662	$37,383	$1,242,117
326	$3,623	$33,760	$37,383	$1,208,357
327	$3,524	$33,859	$37,383	$1,174,498
328	$3,426	$33,957	$37,383	$1,140,541
329	$3,327	$34,056	$37,383	$1,106,484
330	$3,227	$34,156	$37,383	$1,072,329
331	$3,128	$34,255	$37,383	$1,038,073
332	$3,028	$34,355	$37,383	$1,003,718
333	$2,928	$34,455	$37,383	$969,263
334	$2,827	$34,556	$37,383	$934,707
335	$2,726	$34,657	$37,383	$900,050
336	$2,625	$34,758	$37,383	$865,292

第28年供款共

$448,596

第28年利息

$38,109

第28年共還本金

$410,487

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,524	$34,859	$37,383	$830,433
338	$2,422	$34,961	$37,383	$795,472
339	$2,320	$35,063	$37,383	$760,409
340	$2,218	$35,165	$37,383	$725,244
341	$2,115	$35,268	$37,383	$689,976
342	$2,012	$35,371	$37,383	$654,606
343	$1,909	$35,474	$37,383	$619,132
344	$1,806	$35,577	$37,383	$583,555
345	$1,702	$35,681	$37,383	$547,874
346	$1,598	$35,785	$37,383	$512,089
347	$1,494	$35,889	$37,383	$476,200
348	$1,389	$35,994	$37,383	$440,206

第29年供款共

$448,596

第29年利息

$23,509

第29年共還本金

$425,086

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,284	$36,099	$37,383	$404,106
350	$1,179	$36,204	$37,383	$367,902
351	$1,073	$36,310	$37,383	$331,592
352	$967	$36,416	$37,383	$295,176
353	$861	$36,522	$37,383	$258,654
354	$754	$36,629	$37,383	$222,026
355	$648	$36,735	$37,383	$185,290
356	$540	$36,843	$37,383	$148,448
357	$433	$36,950	$37,383	$111,498
358	$325	$37,058	$37,383	$74,440
359	$217	$37,166	$37,383	$37,274
360	$109	$37,274	$37,383	$0

第30年供款共

$448,596

第30年利息

$8,390

第30年共還本金

$440,206

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$13,462,870

免責聲明

筍盤推介

按揭保險費
info