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$13,893,846

每月供款
$40,522

首期

$-1,024,000

總貸款額

$9,024,000

總利息

$5,563,846

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-694,000

按月供比率計算

$81,044

置業成本總預算

HK$-694,000

首期

$-1,024,000
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

$81,044

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

沙田碧濤花園

thumb_up

新淨廚廁　高層東南三房套

實

646 呎

@11,610

建

953 呎

@7,870

local_fire_department 至HIT

售$750 萬

實

646 呎

@11,610

建

953 呎

@7,870

售$750 萬

local_fire_department 至HIT

馬鞍山第2A座

thumb_up

東南天宇海

實

670 呎

@12,687

建

881 呎

@9,648

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$850 萬

實

670 呎

@12,687

建

881 呎

@9,648

售$850 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@16,667

local_fire_department 至HIT

售$800 萬

實

480 呎

@16,667

售$800 萬

local_fire_department 至HIT

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

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

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

馬鞍山聽濤雅苑東南高層977則皇,雅裝即住,歡迎參觀

thumb_up

聽濤雅苑****東南高層977則皇,雅裝即住,歡迎參觀****

實

788 呎

@11,421

建

977 呎

@9,212

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$900 萬

實

788 呎

@11,421

建

977 呎

@9,212

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山新港城 M座

thumb_up

新港城 3房套廁

實

625 呎

@12,960

建

832 呎

@9,736

local_fire_department 至HIT

售$810 萬

實

625 呎

@12,960

建

832 呎

@9,736

售$810 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,706

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$750 萬

實

510 呎

@14,706

售$750 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山海柏花園

thumb_up

海柏花園 **高層東南,望池景,套3房2廳,靚裝修**

實

532 呎

@15,414

建

713 呎

@11,501

local_fire_department 至HIT local_offer 低水筍價

售$820 萬

實

532 呎

@15,414

建

713 呎

@11,501

售$820 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山銀湖天峰第07座

thumb_up

銀湖天峰開揚2房

實

564 呎

@14,184

建

739 呎

@10,825

local_fire_department 至HIT

售$800 萬

實

564 呎

@14,184

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT

馬鞍山海典灣第05座

thumb_up

罕有放盤

實

561 呎

@14,260

建

756 呎

@10,582

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$800 萬

實

561 呎

@14,260

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

利率	15年	20年	25年	30年
1.000	$54,008	$41,501	$34,009	$29,025
1.500	$56,016	$43,545	$36,090	$31,144
2.000	$58,070	$45,651	$38,249	$33,354
2.500	$60,171	$47,818	$40,483	$35,656
3.000	$62,318	$50,047	$42,793	$38,046
3.500	$64,511	$52,336	$45,176	$40,522
4.000	$66,749	$54,684	$47,632	$43,082
4.500	$69,033	$57,090	$50,158	$45,723
5.000	$71,361	$59,554	$52,753	$48,443
5.500	$73,734	$62,075	$55,415	$51,237
6.000	$76,150	$64,651	$58,142	$54,103

每月供款$40,522

年期

30年

貸款金額

$9,024,000

總利息

$5,563,846

總貸款連利息

$14,587,846

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$26,320	$14,202	$40,522	$9,009,798
2	$26,279	$14,243	$40,522	$8,995,555
3	$26,237	$14,285	$40,522	$8,981,270
4	$26,195	$14,326	$40,522	$8,966,944
5	$26,154	$14,368	$40,522	$8,952,576
6	$26,112	$14,410	$40,522	$8,938,165
7	$26,070	$14,452	$40,522	$8,923,713
8	$26,027	$14,494	$40,522	$8,909,219
9	$25,985	$14,537	$40,522	$8,894,682
10	$25,943	$14,579	$40,522	$8,880,104
11	$25,900	$14,621	$40,522	$8,865,482
12	$25,858	$14,664	$40,522	$8,850,818

第1年供款共

$486,262

第1年利息

$313,079

第1年共還本金

$173,182

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$25,815	$14,707	$40,522	$8,836,111
14	$25,772	$14,750	$40,522	$8,821,361
15	$25,729	$14,793	$40,522	$8,806,568
16	$25,686	$14,836	$40,522	$8,791,732
17	$25,643	$14,879	$40,522	$8,776,853
18	$25,599	$14,923	$40,522	$8,761,931
19	$25,556	$14,966	$40,522	$8,746,964
20	$25,512	$15,010	$40,522	$8,731,955
21	$25,468	$15,054	$40,522	$8,716,901
22	$25,424	$15,097	$40,522	$8,701,803
23	$25,380	$15,142	$40,522	$8,686,662
24	$25,336	$15,186	$40,522	$8,671,476

第2年供款共

$486,262

第2年利息

$306,920

第2年共還本金

$179,342

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$25,292	$15,230	$40,522	$8,656,246
26	$25,247	$15,274	$40,522	$8,640,972
27	$25,203	$15,319	$40,522	$8,625,653
28	$25,158	$15,364	$40,522	$8,610,289
29	$25,113	$15,408	$40,522	$8,594,881
30	$25,068	$15,453	$40,522	$8,579,427
31	$25,023	$15,498	$40,522	$8,563,929
32	$24,978	$15,544	$40,522	$8,548,385
33	$24,933	$15,589	$40,522	$8,532,796
34	$24,887	$15,634	$40,522	$8,517,162
35	$24,842	$15,680	$40,522	$8,501,482
36	$24,796	$15,726	$40,522	$8,485,756

第3年供款共

$486,262

第3年利息

$300,541

第3年共還本金

$185,720

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$24,750	$15,772	$40,522	$8,469,984
38	$24,704	$15,818	$40,522	$8,454,167
39	$24,658	$15,864	$40,522	$8,438,303
40	$24,612	$15,910	$40,522	$8,422,393
41	$24,565	$15,956	$40,522	$8,406,436
42	$24,519	$16,003	$40,522	$8,390,433
43	$24,472	$16,050	$40,522	$8,374,383
44	$24,425	$16,097	$40,522	$8,358,287
45	$24,378	$16,143	$40,522	$8,342,144
46	$24,331	$16,191	$40,522	$8,325,953
47	$24,284	$16,238	$40,522	$8,309,715
48	$24,237	$16,285	$40,522	$8,293,430

第4年供款共

$486,262

第4年利息

$293,936

第4年共還本金

$192,326

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$24,189	$16,333	$40,522	$8,277,097
50	$24,142	$16,380	$40,522	$8,260,717
51	$24,094	$16,428	$40,522	$8,244,289
52	$24,046	$16,476	$40,522	$8,227,813
53	$23,998	$16,524	$40,522	$8,211,289
54	$23,950	$16,572	$40,522	$8,194,717
55	$23,901	$16,621	$40,522	$8,178,096
56	$23,853	$16,669	$40,522	$8,161,427
57	$23,804	$16,718	$40,522	$8,144,710
58	$23,755	$16,766	$40,522	$8,127,943
59	$23,707	$16,815	$40,522	$8,111,128
60	$23,657	$16,864	$40,522	$8,094,264

第5年供款共

$486,262

第5年利息

$287,095

第5年共還本金

$199,166

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$23,608	$16,914	$40,522	$8,077,350
62	$23,559	$16,963	$40,522	$8,060,387
63	$23,509	$17,012	$40,522	$8,043,375
64	$23,460	$17,062	$40,522	$8,026,313
65	$23,410	$17,112	$40,522	$8,009,201
66	$23,360	$17,162	$40,522	$7,992,040
67	$23,310	$17,212	$40,522	$7,974,828
68	$23,260	$17,262	$40,522	$7,957,566
69	$23,210	$17,312	$40,522	$7,940,254
70	$23,159	$17,363	$40,522	$7,922,891
71	$23,108	$17,413	$40,522	$7,905,478
72	$23,058	$17,464	$40,522	$7,888,014

第6年供款共

$486,262

第6年利息

$280,012

第6年共還本金

$206,250

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$23,007	$17,515	$40,522	$7,870,499
74	$22,956	$17,566	$40,522	$7,852,933
75	$22,904	$17,617	$40,522	$7,835,315
76	$22,853	$17,669	$40,522	$7,817,646
77	$22,801	$17,720	$40,522	$7,799,926
78	$22,750	$17,772	$40,522	$7,782,154
79	$22,698	$17,824	$40,522	$7,764,330
80	$22,646	$17,876	$40,522	$7,746,454
81	$22,594	$17,928	$40,522	$7,728,526
82	$22,542	$17,980	$40,522	$7,710,546
83	$22,489	$18,033	$40,522	$7,692,513
84	$22,436	$18,085	$40,522	$7,674,428

第7年供款共

$486,262

第7年利息

$272,676

第7年共還本金

$213,586

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$22,384	$18,138	$40,522	$7,656,290
86	$22,331	$18,191	$40,522	$7,638,099
87	$22,278	$18,244	$40,522	$7,619,855
88	$22,225	$18,297	$40,522	$7,601,558
89	$22,171	$18,351	$40,522	$7,583,207
90	$22,118	$18,404	$40,522	$7,564,803
91	$22,064	$18,458	$40,522	$7,546,345
92	$22,010	$18,512	$40,522	$7,527,834
93	$21,956	$18,566	$40,522	$7,509,268
94	$21,902	$18,620	$40,522	$7,490,649
95	$21,848	$18,674	$40,522	$7,471,974
96	$21,793	$18,729	$40,522	$7,453,246

第8年供款共

$486,262

第8年利息

$265,079

第8年共還本金

$221,182

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$21,739	$18,783	$40,522	$7,434,463
98	$21,684	$18,838	$40,522	$7,415,625
99	$21,629	$18,893	$40,522	$7,396,732
100	$21,574	$18,948	$40,522	$7,377,784
101	$21,519	$19,003	$40,522	$7,358,781
102	$21,463	$19,059	$40,522	$7,339,722
103	$21,408	$19,114	$40,522	$7,320,608
104	$21,352	$19,170	$40,522	$7,301,438
105	$21,296	$19,226	$40,522	$7,282,212
106	$21,240	$19,282	$40,522	$7,262,930
107	$21,184	$19,338	$40,522	$7,243,592
108	$21,127	$19,395	$40,522	$7,224,197

第9年供款共

$486,262

第9年利息

$257,212

第9年共還本金

$229,049

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$21,071	$19,451	$40,522	$7,204,746
110	$21,014	$19,508	$40,522	$7,185,238
111	$20,957	$19,565	$40,522	$7,165,673
112	$20,900	$19,622	$40,522	$7,146,051
113	$20,843	$19,679	$40,522	$7,126,372
114	$20,785	$19,737	$40,522	$7,106,635
115	$20,728	$19,794	$40,522	$7,086,841
116	$20,670	$19,852	$40,522	$7,066,989
117	$20,612	$19,910	$40,522	$7,047,080
118	$20,554	$19,968	$40,522	$7,027,112
119	$20,496	$20,026	$40,522	$7,007,086
120	$20,437	$20,084	$40,522	$6,987,001

第10年供款共

$486,262

第10年利息

$249,066

第10年共還本金

$237,196

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$20,379	$20,143	$40,522	$6,966,858
122	$20,320	$20,202	$40,522	$6,946,656
123	$20,261	$20,261	$40,522	$6,926,396
124	$20,202	$20,320	$40,522	$6,906,076
125	$20,143	$20,379	$40,522	$6,885,697
126	$20,083	$20,439	$40,522	$6,865,258
127	$20,024	$20,498	$40,522	$6,844,760
128	$19,964	$20,558	$40,522	$6,824,202
129	$19,904	$20,618	$40,522	$6,803,584
130	$19,844	$20,678	$40,522	$6,782,906
131	$19,783	$20,738	$40,522	$6,762,168
132	$19,723	$20,799	$40,522	$6,741,369

第11年供款共

$486,262

第11年利息

$240,630

第11年共還本金

$245,632

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$19,662	$20,859	$40,522	$6,720,510
134	$19,601	$20,920	$40,522	$6,699,590
135	$19,540	$20,981	$40,522	$6,678,608
136	$19,479	$21,043	$40,522	$6,657,566
137	$19,418	$21,104	$40,522	$6,636,462
138	$19,356	$21,165	$40,522	$6,615,296
139	$19,295	$21,227	$40,522	$6,594,069
140	$19,233	$21,289	$40,522	$6,572,780
141	$19,171	$21,351	$40,522	$6,551,429
142	$19,108	$21,413	$40,522	$6,530,015
143	$19,046	$21,476	$40,522	$6,508,540
144	$18,983	$21,539	$40,522	$6,487,001

第12年供款共

$486,262

第12年利息

$231,893

第12年共還本金

$254,368

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$18,920	$21,601	$40,522	$6,465,400
146	$18,857	$21,664	$40,522	$6,443,735
147	$18,794	$21,728	$40,522	$6,422,008
148	$18,731	$21,791	$40,522	$6,400,217
149	$18,667	$21,854	$40,522	$6,378,362
150	$18,604	$21,918	$40,522	$6,356,444
151	$18,540	$21,982	$40,522	$6,334,462
152	$18,476	$22,046	$40,522	$6,312,416
153	$18,411	$22,111	$40,522	$6,290,305
154	$18,347	$22,175	$40,522	$6,268,130
155	$18,282	$22,240	$40,522	$6,245,890
156	$18,217	$22,305	$40,522	$6,223,586

第13年供款共

$486,262

第13年利息

$222,846

第13年共還本金

$263,415

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$18,152	$22,370	$40,522	$6,201,216
158	$18,087	$22,435	$40,522	$6,178,781
159	$18,021	$22,500	$40,522	$6,156,281
160	$17,956	$22,566	$40,522	$6,133,715
161	$17,890	$22,632	$40,522	$6,111,083
162	$17,824	$22,698	$40,522	$6,088,385
163	$17,758	$22,764	$40,522	$6,065,621
164	$17,691	$22,830	$40,522	$6,042,791
165	$17,625	$22,897	$40,522	$6,019,894
166	$17,558	$22,964	$40,522	$5,996,930
167	$17,491	$23,031	$40,522	$5,973,899
168	$17,424	$23,098	$40,522	$5,950,801

第14年供款共

$486,262

第14年利息

$213,477

第14年共還本金

$272,784

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$17,357	$23,165	$40,522	$5,927,636
170	$17,289	$23,233	$40,522	$5,904,403
171	$17,221	$23,301	$40,522	$5,881,102
172	$17,153	$23,369	$40,522	$5,857,734
173	$17,085	$23,437	$40,522	$5,834,297
174	$17,017	$23,505	$40,522	$5,810,792
175	$16,948	$23,574	$40,522	$5,787,218
176	$16,879	$23,642	$40,522	$5,763,576
177	$16,810	$23,711	$40,522	$5,739,865
178	$16,741	$23,781	$40,522	$5,716,084
179	$16,672	$23,850	$40,522	$5,692,234
180	$16,602	$23,919	$40,522	$5,668,315

第15年供款共

$486,262

第15年利息

$203,775

第15年共還本金

$282,486

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$16,533	$23,989	$40,522	$5,644,326
182	$16,463	$24,059	$40,522	$5,620,266
183	$16,392	$24,129	$40,522	$5,596,137
184	$16,322	$24,200	$40,522	$5,571,937
185	$16,251	$24,270	$40,522	$5,547,667
186	$16,181	$24,341	$40,522	$5,523,326
187	$16,110	$24,412	$40,522	$5,498,914
188	$16,038	$24,483	$40,522	$5,474,431
189	$15,967	$24,555	$40,522	$5,449,876
190	$15,895	$24,626	$40,522	$5,425,249
191	$15,824	$24,698	$40,522	$5,400,551
192	$15,752	$24,770	$40,522	$5,375,781

第16年供款共

$486,262

第16年利息

$193,728

第16年共還本金

$292,534

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$15,679	$24,842	$40,522	$5,350,939
194	$15,607	$24,915	$40,522	$5,326,024
195	$15,534	$24,988	$40,522	$5,301,036
196	$15,461	$25,060	$40,522	$5,275,976
197	$15,388	$25,134	$40,522	$5,250,842
198	$15,315	$25,207	$40,522	$5,225,635
199	$15,241	$25,280	$40,522	$5,200,355
200	$15,168	$25,354	$40,522	$5,175,001
201	$15,094	$25,428	$40,522	$5,149,573
202	$15,020	$25,502	$40,522	$5,124,071
203	$14,945	$25,577	$40,522	$5,098,494
204	$14,871	$25,651	$40,522	$5,072,843

第17年供款共

$486,262

第17年利息

$183,323

第17年共還本金

$302,938

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$14,796	$25,726	$40,522	$5,047,117
206	$14,721	$25,801	$40,522	$5,021,316
207	$14,646	$25,876	$40,522	$4,995,440
208	$14,570	$25,952	$40,522	$4,969,488
209	$14,494	$26,027	$40,522	$4,943,460
210	$14,418	$26,103	$40,522	$4,917,357
211	$14,342	$26,180	$40,522	$4,891,178
212	$14,266	$26,256	$40,522	$4,864,922
213	$14,189	$26,332	$40,522	$4,838,589
214	$14,113	$26,409	$40,522	$4,812,180
215	$14,036	$26,486	$40,522	$4,785,694
216	$13,958	$26,564	$40,522	$4,759,130

第18年供款共

$486,262

第18年利息

$172,549

第18年共還本金

$313,713

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$13,881	$26,641	$40,522	$4,732,489
218	$13,803	$26,719	$40,522	$4,705,771
219	$13,725	$26,797	$40,522	$4,678,974
220	$13,647	$26,875	$40,522	$4,652,099
221	$13,569	$26,953	$40,522	$4,625,146
222	$13,490	$27,032	$40,522	$4,598,114
223	$13,411	$27,111	$40,522	$4,571,004
224	$13,332	$27,190	$40,522	$4,543,814
225	$13,253	$27,269	$40,522	$4,516,545
226	$13,173	$27,349	$40,522	$4,489,196
227	$13,093	$27,428	$40,522	$4,461,768
228	$13,013	$27,508	$40,522	$4,434,260

第19年供款共

$486,262

第19年利息

$161,391

第19年共還本金

$324,871

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$12,933	$27,589	$40,522	$4,406,671
230	$12,853	$27,669	$40,522	$4,379,002
231	$12,772	$27,750	$40,522	$4,351,253
232	$12,691	$27,831	$40,522	$4,323,422
233	$12,610	$27,912	$40,522	$4,295,510
234	$12,529	$27,993	$40,522	$4,267,517
235	$12,447	$28,075	$40,522	$4,239,442
236	$12,365	$28,157	$40,522	$4,211,285
237	$12,283	$28,239	$40,522	$4,183,046
238	$12,201	$28,321	$40,522	$4,154,725
239	$12,118	$28,404	$40,522	$4,126,321
240	$12,035	$28,487	$40,522	$4,097,835

第20年供款共

$486,262

第20年利息

$149,836

第20年共還本金

$336,425

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$11,952	$28,570	$40,522	$4,069,265
242	$11,869	$28,653	$40,522	$4,040,612
243	$11,785	$28,737	$40,522	$4,011,875
244	$11,701	$28,820	$40,522	$3,983,055
245	$11,617	$28,905	$40,522	$3,954,150
246	$11,533	$28,989	$40,522	$3,925,161
247	$11,448	$29,073	$40,522	$3,896,088
248	$11,364	$29,158	$40,522	$3,866,930
249	$11,279	$29,243	$40,522	$3,837,686
250	$11,193	$29,329	$40,522	$3,808,358
251	$11,108	$29,414	$40,522	$3,778,944
252	$11,022	$29,500	$40,522	$3,749,444

第21年供款共

$486,262

第21年利息

$137,871

第21年共還本金

$348,391

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$10,936	$29,586	$40,522	$3,719,858
254	$10,850	$29,672	$40,522	$3,690,186
255	$10,763	$29,759	$40,522	$3,660,427
256	$10,676	$29,846	$40,522	$3,630,581
257	$10,589	$29,933	$40,522	$3,600,649
258	$10,502	$30,020	$40,522	$3,570,629
259	$10,414	$30,107	$40,522	$3,540,521
260	$10,327	$30,195	$40,522	$3,510,326
261	$10,238	$30,283	$40,522	$3,480,043
262	$10,150	$30,372	$40,522	$3,449,671
263	$10,062	$30,460	$40,522	$3,419,211
264	$9,973	$30,549	$40,522	$3,388,662

第22年供款共

$486,262

第22年利息

$125,480

第22年共還本金

$360,782

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$9,884	$30,638	$40,522	$3,358,024
266	$9,794	$30,728	$40,522	$3,327,296
267	$9,705	$30,817	$40,522	$3,296,479
268	$9,615	$30,907	$40,522	$3,265,572
269	$9,525	$30,997	$40,522	$3,234,575
270	$9,434	$31,088	$40,522	$3,203,487
271	$9,344	$31,178	$40,522	$3,172,309
272	$9,253	$31,269	$40,522	$3,141,039
273	$9,161	$31,360	$40,522	$3,109,679
274	$9,070	$31,452	$40,522	$3,078,227
275	$8,978	$31,544	$40,522	$3,046,683
276	$8,886	$31,636	$40,522	$3,015,048

第23年供款共

$486,262

第23年利息

$112,648

第23年共還本金

$373,614

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,794	$31,728	$40,522	$2,983,320
278	$8,701	$31,820	$40,522	$2,951,499
279	$8,609	$31,913	$40,522	$2,919,586
280	$8,515	$32,006	$40,522	$2,887,580
281	$8,422	$32,100	$40,522	$2,855,480
282	$8,328	$32,193	$40,522	$2,823,287
283	$8,235	$32,287	$40,522	$2,791,000
284	$8,140	$32,381	$40,522	$2,758,618
285	$8,046	$32,476	$40,522	$2,726,143
286	$7,951	$32,571	$40,522	$2,693,572
287	$7,856	$32,666	$40,522	$2,660,906
288	$7,761	$32,761	$40,522	$2,628,146

第24年供款共

$486,262

第24年利息

$99,359

第24年共還本金

$386,902

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,665	$32,856	$40,522	$2,595,289
290	$7,570	$32,952	$40,522	$2,562,337
291	$7,473	$33,048	$40,522	$2,529,289
292	$7,377	$33,145	$40,522	$2,496,144
293	$7,280	$33,241	$40,522	$2,462,903
294	$7,183	$33,338	$40,522	$2,429,564
295	$7,086	$33,436	$40,522	$2,396,129
296	$6,989	$33,533	$40,522	$2,362,596
297	$6,891	$33,631	$40,522	$2,328,965
298	$6,793	$33,729	$40,522	$2,295,236
299	$6,694	$33,827	$40,522	$2,261,408
300	$6,596	$33,926	$40,522	$2,227,482

第25年供款共

$486,262

第25年利息

$85,598

第25年共還本金

$400,663

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,497	$34,025	$40,522	$2,193,457
302	$6,398	$34,124	$40,522	$2,159,333
303	$6,298	$34,224	$40,522	$2,125,110
304	$6,198	$34,324	$40,522	$2,090,786
305	$6,098	$34,424	$40,522	$2,056,362
306	$5,998	$34,524	$40,522	$2,021,838
307	$5,897	$34,625	$40,522	$1,987,213
308	$5,796	$34,726	$40,522	$1,952,488
309	$5,695	$34,827	$40,522	$1,917,661
310	$5,593	$34,929	$40,522	$1,882,732
311	$5,491	$35,030	$40,522	$1,847,702
312	$5,389	$35,133	$40,522	$1,812,569

第26年供款共

$486,262

第26年利息

$71,348

第26年共還本金

$414,914

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,287	$35,235	$40,522	$1,777,334
314	$5,184	$35,338	$40,522	$1,741,996
315	$5,081	$35,441	$40,522	$1,706,555
316	$4,977	$35,544	$40,522	$1,671,011
317	$4,874	$35,648	$40,522	$1,635,363
318	$4,770	$35,752	$40,522	$1,599,611
319	$4,666	$35,856	$40,522	$1,563,754
320	$4,561	$35,961	$40,522	$1,527,793
321	$4,456	$36,066	$40,522	$1,491,728
322	$4,351	$36,171	$40,522	$1,455,557
323	$4,245	$36,276	$40,522	$1,419,280
324	$4,140	$36,382	$40,522	$1,382,898

第27年供款共

$486,262

第27年利息

$56,591

第27年共還本金

$429,671

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,033	$36,488	$40,522	$1,346,410
326	$3,927	$36,595	$40,522	$1,309,815
327	$3,820	$36,701	$40,522	$1,273,114
328	$3,713	$36,809	$40,522	$1,236,305
329	$3,606	$36,916	$40,522	$1,199,389
330	$3,498	$37,024	$40,522	$1,162,366
331	$3,390	$37,132	$40,522	$1,125,234
332	$3,282	$37,240	$40,522	$1,087,994
333	$3,173	$37,348	$40,522	$1,050,646
334	$3,064	$37,457	$40,522	$1,013,188
335	$2,955	$37,567	$40,522	$975,622
336	$2,846	$37,676	$40,522	$937,945

第28年供款共

$486,262

第28年利息

$41,309

第28年共還本金

$444,953

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,736	$37,786	$40,522	$900,159
338	$2,625	$37,896	$40,522	$862,263
339	$2,515	$38,007	$40,522	$824,256
340	$2,404	$38,118	$40,522	$786,138
341	$2,293	$38,229	$40,522	$747,909
342	$2,181	$38,340	$40,522	$709,569
343	$2,070	$38,452	$40,522	$671,117
344	$1,957	$38,564	$40,522	$632,552
345	$1,845	$38,677	$40,522	$593,876
346	$1,732	$38,790	$40,522	$555,086
347	$1,619	$38,903	$40,522	$516,183
348	$1,506	$39,016	$40,522	$477,167

第29年供款共

$486,262

第29年利息

$25,483

第29年共還本金

$460,778

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,392	$39,130	$40,522	$438,037
350	$1,278	$39,244	$40,522	$398,793
351	$1,163	$39,359	$40,522	$359,434
352	$1,048	$39,473	$40,522	$319,961
353	$933	$39,589	$40,522	$280,372
354	$818	$39,704	$40,522	$240,668
355	$702	$39,820	$40,522	$200,848
356	$586	$39,936	$40,522	$160,912
357	$469	$40,052	$40,522	$120,860
358	$353	$40,169	$40,522	$80,690
359	$235	$40,286	$40,522	$40,404
360	$118	$40,404	$40,522	$0

第30年供款共

$486,262

第30年利息

$9,095

第30年共還本金

$477,167

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$13,893,846

免責聲明

筍盤推介

按揭保險費
info