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$13,903,711

每月供款
$40,594

首期

$-1,040,000

總貸款額

$9,040,000

總利息

$5,573,711

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-710,000

按月供比率計算

$81,187

置業成本總預算

HK$-710,000

首期

$-1,040,000
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

$81,187

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

VR實景

馬鞍山迎海第04期駿岸第06座

thumb_up

【鐵路站樓盤兩房海景】歡迎查詢

實

491 呎

@15,275

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 pets 愛竉必選

售$750 萬

實

491 呎

@15,275

售$750 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 pets 愛竉必選

沙田碧濤花園

thumb_up

罕有馬場河景 3房必選

實

739 呎

@9,986

建

1,029 呎

@7,172

local_fire_department 至HIT transfer_within_a_station 人才必選

售$738 萬

實

739 呎

@9,986

建

1,029 呎

@7,172

售$738 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山迎海第02期星灣第18座

thumb_up

迎海第02期星灣

實

511 呎

@13,699

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$700 萬

實

511 呎

@13,699

售$700 萬

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

馬鞍山迎海第02期星灣第19座

thumb_up

迎海

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

沙田玖瓏山天瓏閣第01座

thumb_up

玖瓏山寬敞大2房 shuttle bus直達大圍

實

655 呎

@11,450

pets 愛竉必選

售$750 萬

實

655 呎

@11,450

售$750 萬

pets 愛竉必選

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,757

建

992 呎

@8,972

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$890 萬

實

757 呎

@11,757

建

992 呎

@8,972

售$890 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山聽濤雅苑第02座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳加工人房

實

760 呎

@10,921

建

944 呎

@8,792

local_fire_department 至HIT

售$830 萬

實

760 呎

@10,921

建

944 呎

@8,792

售$830 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣

thumb_up

市場罕有@頭牌，海景大兩房

實

538 呎

@13,011

建

736 呎

@9,511

hotel_class 樓王

售$700 萬

實

538 呎

@13,011

建

736 呎

@9,511

售$700 萬

hotel_class 樓王

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

大埔朗濤第07B座

thumb_up

太埔朗濤屋苑有shuttle 東南單邊

實

553 呎

@13,888

售$768 萬

實

553 呎

@13,888

售$768 萬

馬鞍山迎海第04期駿岸第07座

thumb_up

開提兩房連雜物房價可議

實

569 呎

@15,817

local_fire_department 至HIT

售$900 萬

實

569 呎

@15,817

售$900 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$54,104	$41,574	$34,069	$29,076
1.500	$56,115	$43,622	$36,154	$31,199
2.000	$58,173	$45,732	$38,316	$33,414
2.500	$60,278	$47,903	$40,555	$35,719
3.000	$62,429	$50,136	$42,869	$38,113
3.500	$64,625	$52,428	$45,256	$40,594
4.000	$66,868	$54,781	$47,716	$43,158
4.500	$69,155	$57,192	$50,247	$45,804
5.000	$71,488	$59,660	$52,847	$48,529
5.500	$73,864	$62,185	$55,514	$51,328
6.000	$76,285	$64,765	$58,245	$54,199

每月供款$40,594

年期

30年

貸款金額

$9,040,000

總利息

$5,573,711

總貸款連利息

$14,613,711

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$26,367	$14,227	$40,594	$9,025,773
2	$26,325	$14,268	$40,594	$9,011,505
3	$26,284	$14,310	$40,594	$8,997,194
4	$26,242	$14,352	$40,594	$8,982,843
5	$26,200	$14,394	$40,594	$8,968,449
6	$26,158	$14,436	$40,594	$8,954,013
7	$26,116	$14,478	$40,594	$8,939,536
8	$26,074	$14,520	$40,594	$8,925,016
9	$26,031	$14,562	$40,594	$8,910,453
10	$25,989	$14,605	$40,594	$8,895,848
11	$25,946	$14,647	$40,594	$8,881,201
12	$25,904	$14,690	$40,594	$8,866,511

第1年供款共

$487,124

第1年利息

$313,635

第1年共還本金

$173,489

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$25,861	$14,733	$40,594	$8,851,778
14	$25,818	$14,776	$40,594	$8,837,002
15	$25,775	$14,819	$40,594	$8,822,183
16	$25,731	$14,862	$40,594	$8,807,321
17	$25,688	$14,906	$40,594	$8,792,415
18	$25,645	$14,949	$40,594	$8,777,466
19	$25,601	$14,993	$40,594	$8,762,473
20	$25,557	$15,036	$40,594	$8,747,437
21	$25,513	$15,080	$40,594	$8,732,356
22	$25,469	$15,124	$40,594	$8,717,232
23	$25,425	$15,168	$40,594	$8,702,064
24	$25,381	$15,213	$40,594	$8,686,851

第2年供款共

$487,124

第2年利息

$307,464

第2年共還本金

$179,660

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$25,337	$15,257	$40,594	$8,671,594
26	$25,292	$15,301	$40,594	$8,656,293
27	$25,248	$15,346	$40,594	$8,640,947
28	$25,203	$15,391	$40,594	$8,625,556
29	$25,158	$15,436	$40,594	$8,610,120
30	$25,113	$15,481	$40,594	$8,594,639
31	$25,068	$15,526	$40,594	$8,579,113
32	$25,022	$15,571	$40,594	$8,563,542
33	$24,977	$15,617	$40,594	$8,547,925
34	$24,931	$15,662	$40,594	$8,532,263
35	$24,886	$15,708	$40,594	$8,516,555
36	$24,840	$15,754	$40,594	$8,500,802

第3年供款共

$487,124

第3年利息

$301,074

第3年共還本金

$186,050

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$24,794	$15,800	$40,594	$8,485,002
38	$24,748	$15,846	$40,594	$8,469,156
39	$24,702	$15,892	$40,594	$8,453,264
40	$24,655	$15,938	$40,594	$8,437,326
41	$24,609	$15,985	$40,594	$8,421,341
42	$24,562	$16,031	$40,594	$8,405,310
43	$24,515	$16,078	$40,594	$8,389,232
44	$24,469	$16,125	$40,594	$8,373,107
45	$24,422	$16,172	$40,594	$8,356,935
46	$24,374	$16,219	$40,594	$8,340,715
47	$24,327	$16,267	$40,594	$8,324,449
48	$24,280	$16,314	$40,594	$8,308,135

第4年供款共

$487,124

第4年利息

$294,457

第4年共還本金

$192,667

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$24,232	$16,362	$40,594	$8,291,773
50	$24,184	$16,409	$40,594	$8,275,364
51	$24,136	$16,457	$40,594	$8,258,907
52	$24,088	$16,505	$40,594	$8,242,402
53	$24,040	$16,553	$40,594	$8,225,848
54	$23,992	$16,602	$40,594	$8,209,247
55	$23,944	$16,650	$40,594	$8,192,597
56	$23,895	$16,699	$40,594	$8,175,898
57	$23,846	$16,747	$40,594	$8,159,151
58	$23,798	$16,796	$40,594	$8,142,355
59	$23,749	$16,845	$40,594	$8,125,510
60	$23,699	$16,894	$40,594	$8,108,615

第5年供款共

$487,124

第5年利息

$287,604

第5年共還本金

$199,519

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$23,650	$16,944	$40,594	$8,091,672
62	$23,601	$16,993	$40,594	$8,074,679
63	$23,551	$17,042	$40,594	$8,057,636
64	$23,501	$17,092	$40,594	$8,040,544
65	$23,452	$17,142	$40,594	$8,023,402
66	$23,402	$17,192	$40,594	$8,006,210
67	$23,351	$17,242	$40,594	$7,988,968
68	$23,301	$17,292	$40,594	$7,971,675
69	$23,251	$17,343	$40,594	$7,954,333
70	$23,200	$17,394	$40,594	$7,936,939
71	$23,149	$17,444	$40,594	$7,919,495
72	$23,099	$17,495	$40,594	$7,902,000

第6年供款共

$487,124

第6年利息

$280,508

第6年共還本金

$206,616

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$23,047	$17,546	$40,594	$7,884,454
74	$22,996	$17,597	$40,594	$7,866,856
75	$22,945	$17,649	$40,594	$7,849,208
76	$22,894	$17,700	$40,594	$7,831,507
77	$22,842	$17,752	$40,594	$7,813,756
78	$22,790	$17,804	$40,594	$7,795,952
79	$22,738	$17,855	$40,594	$7,778,097
80	$22,686	$17,908	$40,594	$7,760,189
81	$22,634	$17,960	$40,594	$7,742,229
82	$22,582	$18,012	$40,594	$7,724,217
83	$22,529	$18,065	$40,594	$7,706,153
84	$22,476	$18,117	$40,594	$7,688,035

第7年供款共

$487,124

第7年利息

$273,159

第7年共還本金

$213,964

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$22,423	$18,170	$40,594	$7,669,865
86	$22,370	$18,223	$40,594	$7,651,642
87	$22,317	$18,276	$40,594	$7,633,366
88	$22,264	$18,330	$40,594	$7,615,036
89	$22,211	$18,383	$40,594	$7,596,653
90	$22,157	$18,437	$40,594	$7,578,216
91	$22,103	$18,491	$40,594	$7,559,726
92	$22,049	$18,544	$40,594	$7,541,181
93	$21,995	$18,599	$40,594	$7,522,583
94	$21,941	$18,653	$40,594	$7,503,930
95	$21,886	$18,707	$40,594	$7,485,223
96	$21,832	$18,762	$40,594	$7,466,461

第8年供款共

$487,124

第8年利息

$265,549

第8年共還本金

$221,574

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$21,777	$18,816	$40,594	$7,447,644
98	$21,722	$18,871	$40,594	$7,428,773
99	$21,667	$18,926	$40,594	$7,409,847
100	$21,612	$18,982	$40,594	$7,390,865
101	$21,557	$19,037	$40,594	$7,371,828
102	$21,501	$19,092	$40,594	$7,352,736
103	$21,445	$19,148	$40,594	$7,333,588
104	$21,390	$19,204	$40,594	$7,314,384
105	$21,334	$19,260	$40,594	$7,295,123
106	$21,277	$19,316	$40,594	$7,275,807
107	$21,221	$19,373	$40,594	$7,256,435
108	$21,165	$19,429	$40,594	$7,237,006

第9年供款共

$487,124

第9年利息

$257,669

第9年共還本金

$229,455

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$21,108	$19,486	$40,594	$7,217,520
110	$21,051	$19,543	$40,594	$7,197,977
111	$20,994	$19,600	$40,594	$7,178,378
112	$20,937	$19,657	$40,594	$7,158,721
113	$20,880	$19,714	$40,594	$7,139,007
114	$20,822	$19,772	$40,594	$7,119,236
115	$20,764	$19,829	$40,594	$7,099,406
116	$20,707	$19,887	$40,594	$7,079,519
117	$20,649	$19,945	$40,594	$7,059,574
118	$20,590	$20,003	$40,594	$7,039,571
119	$20,532	$20,062	$40,594	$7,019,510
120	$20,474	$20,120	$40,594	$6,999,390

第10年供款共

$487,124

第10年利息

$249,507

第10年共還本金

$237,616

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$20,415	$20,179	$40,594	$6,979,211
122	$20,356	$20,238	$40,594	$6,958,973
123	$20,297	$20,297	$40,594	$6,938,677
124	$20,238	$20,356	$40,594	$6,918,321
125	$20,178	$20,415	$40,594	$6,897,905
126	$20,119	$20,475	$40,594	$6,877,431
127	$20,059	$20,534	$40,594	$6,856,896
128	$19,999	$20,594	$40,594	$6,836,302
129	$19,939	$20,654	$40,594	$6,815,647
130	$19,879	$20,715	$40,594	$6,794,933
131	$19,819	$20,775	$40,594	$6,774,158
132	$19,758	$20,836	$40,594	$6,753,322

第11年供款共

$487,124

第11年利息

$241,056

第11年共還本金

$246,067

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$19,697	$20,896	$40,594	$6,732,426
134	$19,636	$20,957	$40,594	$6,711,468
135	$19,575	$21,019	$40,594	$6,690,450
136	$19,514	$21,080	$40,594	$6,669,370
137	$19,452	$21,141	$40,594	$6,648,229
138	$19,391	$21,203	$40,594	$6,627,026
139	$19,329	$21,265	$40,594	$6,605,761
140	$19,267	$21,327	$40,594	$6,584,434
141	$19,205	$21,389	$40,594	$6,563,045
142	$19,142	$21,451	$40,594	$6,541,593
143	$19,080	$21,514	$40,594	$6,520,079
144	$19,017	$21,577	$40,594	$6,498,503

第12年供款共

$487,124

第12年利息

$232,304

第12年共還本金

$254,819

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$18,954	$21,640	$40,594	$6,476,863
146	$18,891	$21,703	$40,594	$6,455,160
147	$18,828	$21,766	$40,594	$6,433,394
148	$18,764	$21,830	$40,594	$6,411,565
149	$18,700	$21,893	$40,594	$6,389,671
150	$18,637	$21,957	$40,594	$6,367,714
151	$18,572	$22,021	$40,594	$6,345,693
152	$18,508	$22,085	$40,594	$6,323,608
153	$18,444	$22,150	$40,594	$6,301,458
154	$18,379	$22,214	$40,594	$6,279,244
155	$18,314	$22,279	$40,594	$6,256,964
156	$18,249	$22,344	$40,594	$6,234,620

第13年供款共

$487,124

第13年利息

$223,241

第13年共還本金

$263,882

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$18,184	$22,409	$40,594	$6,212,211
158	$18,119	$22,475	$40,594	$6,189,736
159	$18,053	$22,540	$40,594	$6,167,196
160	$17,988	$22,606	$40,594	$6,144,590
161	$17,922	$22,672	$40,594	$6,121,918
162	$17,856	$22,738	$40,594	$6,099,180
163	$17,789	$22,804	$40,594	$6,076,376
164	$17,723	$22,871	$40,594	$6,053,505
165	$17,656	$22,938	$40,594	$6,030,567
166	$17,589	$23,004	$40,594	$6,007,563
167	$17,522	$23,072	$40,594	$5,984,491
168	$17,455	$23,139	$40,594	$5,961,352

第14年供款共

$487,124

第14年利息

$213,856

第14年共還本金

$273,268

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$17,387	$23,206	$40,594	$5,938,146
170	$17,320	$23,274	$40,594	$5,914,872
171	$17,252	$23,342	$40,594	$5,891,530
172	$17,184	$23,410	$40,594	$5,868,120
173	$17,115	$23,478	$40,594	$5,844,642
174	$17,047	$23,547	$40,594	$5,821,095
175	$16,978	$23,615	$40,594	$5,797,479
176	$16,909	$23,684	$40,594	$5,773,795
177	$16,840	$23,753	$40,594	$5,750,042
178	$16,771	$23,823	$40,594	$5,726,219
179	$16,701	$23,892	$40,594	$5,702,327
180	$16,632	$23,962	$40,594	$5,678,365

第15年供款共

$487,124

第15年利息

$204,136

第15年共還本金

$282,987

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$16,562	$24,032	$40,594	$5,654,333
182	$16,492	$24,102	$40,594	$5,630,231
183	$16,422	$24,172	$40,594	$5,606,059
184	$16,351	$24,243	$40,594	$5,581,817
185	$16,280	$24,313	$40,594	$5,557,503
186	$16,209	$24,384	$40,594	$5,533,119
187	$16,138	$24,455	$40,594	$5,508,664
188	$16,067	$24,527	$40,594	$5,484,137
189	$15,995	$24,598	$40,594	$5,459,539
190	$15,924	$24,670	$40,594	$5,434,869
191	$15,852	$24,742	$40,594	$5,410,127
192	$15,780	$24,814	$40,594	$5,385,313

第16年供款共

$487,124

第16年利息

$194,071

第16年共還本金

$293,052

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$15,707	$24,886	$40,594	$5,360,426
194	$15,635	$24,959	$40,594	$5,335,467
195	$15,562	$25,032	$40,594	$5,310,435
196	$15,489	$25,105	$40,594	$5,285,330
197	$15,416	$25,178	$40,594	$5,260,152
198	$15,342	$25,252	$40,594	$5,234,901
199	$15,268	$25,325	$40,594	$5,209,576
200	$15,195	$25,399	$40,594	$5,184,177
201	$15,121	$25,473	$40,594	$5,158,703
202	$15,046	$25,547	$40,594	$5,133,156
203	$14,972	$25,622	$40,594	$5,107,534
204	$14,897	$25,697	$40,594	$5,081,837

第17年供款共

$487,124

第17年利息

$183,648

第17年共還本金

$303,475

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$14,822	$25,772	$40,594	$5,056,066
206	$14,747	$25,847	$40,594	$5,030,219
207	$14,671	$25,922	$40,594	$5,004,297
208	$14,596	$25,998	$40,594	$4,978,299
209	$14,520	$26,074	$40,594	$4,952,225
210	$14,444	$26,150	$40,594	$4,926,076
211	$14,368	$26,226	$40,594	$4,899,850
212	$14,291	$26,302	$40,594	$4,873,548
213	$14,215	$26,379	$40,594	$4,847,168
214	$14,138	$26,456	$40,594	$4,820,712
215	$14,060	$26,533	$40,594	$4,794,179
216	$13,983	$26,611	$40,594	$4,767,568

第18年供款共

$487,124

第18年利息

$172,855

第18年共還本金

$314,269

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$13,905	$26,688	$40,594	$4,740,880
218	$13,828	$26,766	$40,594	$4,714,114
219	$13,749	$26,844	$40,594	$4,687,270
220	$13,671	$26,922	$40,594	$4,660,348
221	$13,593	$27,001	$40,594	$4,633,347
222	$13,514	$27,080	$40,594	$4,606,267
223	$13,435	$27,159	$40,594	$4,579,108
224	$13,356	$27,238	$40,594	$4,551,870
225	$13,276	$27,317	$40,594	$4,524,553
226	$13,197	$27,397	$40,594	$4,497,156
227	$13,117	$27,477	$40,594	$4,469,679
228	$13,037	$27,557	$40,594	$4,442,122

第19年供款共

$487,124

第19年利息

$161,677

第19年共還本金

$325,447

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$12,956	$27,637	$40,594	$4,414,484
230	$12,876	$27,718	$40,594	$4,386,766
231	$12,795	$27,799	$40,594	$4,358,968
232	$12,714	$27,880	$40,594	$4,331,088
233	$12,632	$27,961	$40,594	$4,303,126
234	$12,551	$28,043	$40,594	$4,275,083
235	$12,469	$28,125	$40,594	$4,246,959
236	$12,387	$28,207	$40,594	$4,218,752
237	$12,305	$28,289	$40,594	$4,190,463
238	$12,222	$28,371	$40,594	$4,162,092
239	$12,139	$28,454	$40,594	$4,133,637
240	$12,056	$28,537	$40,594	$4,105,100

第20年供款共

$487,124

第20年利息

$150,102

第20年共還本金

$337,022

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$11,973	$28,620	$40,594	$4,076,480
242	$11,890	$28,704	$40,594	$4,047,776
243	$11,806	$28,788	$40,594	$4,018,988
244	$11,722	$28,872	$40,594	$3,990,117
245	$11,638	$28,956	$40,594	$3,961,161
246	$11,553	$29,040	$40,594	$3,932,121
247	$11,469	$29,125	$40,594	$3,902,996
248	$11,384	$29,210	$40,594	$3,873,786
249	$11,299	$29,295	$40,594	$3,844,491
250	$11,213	$29,381	$40,594	$3,815,110
251	$11,127	$29,466	$40,594	$3,785,644
252	$11,041	$29,552	$40,594	$3,756,092

第21年供款共

$487,124

第21年利息

$138,115

第21年共還本金

$349,009

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$10,955	$29,638	$40,594	$3,726,453
254	$10,869	$29,725	$40,594	$3,696,729
255	$10,782	$29,812	$40,594	$3,666,917
256	$10,695	$29,898	$40,594	$3,637,019
257	$10,608	$29,986	$40,594	$3,607,033
258	$10,521	$30,073	$40,594	$3,576,960
259	$10,433	$30,161	$40,594	$3,546,799
260	$10,345	$30,249	$40,594	$3,516,550
261	$10,257	$30,337	$40,594	$3,486,213
262	$10,168	$30,426	$40,594	$3,455,788
263	$10,079	$30,514	$40,594	$3,425,273
264	$9,990	$30,603	$40,594	$3,394,670

第22年供款共

$487,124

第22年利息

$125,702

第22年共還本金

$361,422

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$9,901	$30,693	$40,594	$3,363,978
266	$9,812	$30,782	$40,594	$3,333,195
267	$9,722	$30,872	$40,594	$3,302,324
268	$9,632	$30,962	$40,594	$3,271,362
269	$9,541	$31,052	$40,594	$3,240,310
270	$9,451	$31,143	$40,594	$3,209,167
271	$9,360	$31,234	$40,594	$3,177,933
272	$9,269	$31,325	$40,594	$3,146,609
273	$9,178	$31,416	$40,594	$3,115,193
274	$9,086	$31,508	$40,594	$3,083,685
275	$8,994	$31,600	$40,594	$3,052,085
276	$8,902	$31,692	$40,594	$3,020,394

第23年供款共

$487,124

第23年利息

$112,847

第23年共還本金

$374,276

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,809	$31,784	$40,594	$2,988,610
278	$8,717	$31,877	$40,594	$2,956,733
279	$8,624	$31,970	$40,594	$2,924,763
280	$8,531	$32,063	$40,594	$2,892,700
281	$8,437	$32,157	$40,594	$2,860,543
282	$8,343	$32,250	$40,594	$2,828,293
283	$8,249	$32,344	$40,594	$2,795,948
284	$8,155	$32,439	$40,594	$2,763,510
285	$8,060	$32,533	$40,594	$2,730,976
286	$7,965	$32,628	$40,594	$2,698,348
287	$7,870	$32,723	$40,594	$2,665,624
288	$7,775	$32,819	$40,594	$2,632,805

第24年供款共

$487,124

第24年利息

$99,535

第24年共還本金

$387,588

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,679	$32,915	$40,594	$2,599,891
290	$7,583	$33,011	$40,594	$2,566,880
291	$7,487	$33,107	$40,594	$2,533,773
292	$7,390	$33,203	$40,594	$2,500,570
293	$7,293	$33,300	$40,594	$2,467,270
294	$7,196	$33,397	$40,594	$2,433,872
295	$7,099	$33,495	$40,594	$2,400,377
296	$7,001	$33,593	$40,594	$2,366,785
297	$6,903	$33,691	$40,594	$2,333,094
298	$6,805	$33,789	$40,594	$2,299,305
299	$6,706	$33,887	$40,594	$2,265,418
300	$6,607	$33,986	$40,594	$2,231,432

第25年供款共

$487,124

第25年利息

$85,750

第25年共還本金

$401,374

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,508	$34,085	$40,594	$2,197,347
302	$6,409	$34,185	$40,594	$2,163,162
303	$6,309	$34,284	$40,594	$2,128,877
304	$6,209	$34,384	$40,594	$2,094,493
305	$6,109	$34,485	$40,594	$2,060,008
306	$6,008	$34,585	$40,594	$2,025,423
307	$5,907	$34,686	$40,594	$1,990,737
308	$5,806	$34,787	$40,594	$1,955,950
309	$5,705	$34,889	$40,594	$1,921,061
310	$5,603	$34,991	$40,594	$1,886,070
311	$5,501	$35,093	$40,594	$1,850,978
312	$5,399	$35,195	$40,594	$1,815,783

第26年供款共

$487,124

第26年利息

$71,474

第26年共還本金

$415,649

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,296	$35,298	$40,594	$1,780,485
314	$5,193	$35,401	$40,594	$1,745,085
315	$5,090	$35,504	$40,594	$1,709,581
316	$4,986	$35,607	$40,594	$1,673,973
317	$4,882	$35,711	$40,594	$1,638,262
318	$4,778	$35,815	$40,594	$1,602,447
319	$4,674	$35,920	$40,594	$1,566,527
320	$4,569	$36,025	$40,594	$1,530,502
321	$4,464	$36,130	$40,594	$1,494,373
322	$4,359	$36,235	$40,594	$1,458,138
323	$4,253	$36,341	$40,594	$1,421,797
324	$4,147	$36,447	$40,594	$1,385,350

第27年供款共

$487,124

第27年利息

$56,691

第27年共還本金

$430,433

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,041	$36,553	$40,594	$1,348,797
326	$3,934	$36,660	$40,594	$1,312,137
327	$3,827	$36,767	$40,594	$1,275,371
328	$3,720	$36,874	$40,594	$1,238,497
329	$3,612	$36,981	$40,594	$1,201,516
330	$3,504	$37,089	$40,594	$1,164,426
331	$3,396	$37,197	$40,594	$1,127,229
332	$3,288	$37,306	$40,594	$1,089,923
333	$3,179	$37,415	$40,594	$1,052,509
334	$3,070	$37,524	$40,594	$1,014,985
335	$2,960	$37,633	$40,594	$977,351
336	$2,851	$37,743	$40,594	$939,608

第28年供款共

$487,124

第28年利息

$41,382

第28年共還本金

$445,742

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,741	$37,853	$40,594	$901,755
338	$2,630	$37,964	$40,594	$863,792
339	$2,519	$38,074	$40,594	$825,717
340	$2,408	$38,185	$40,594	$787,532
341	$2,297	$38,297	$40,594	$749,236
342	$2,185	$38,408	$40,594	$710,827
343	$2,073	$38,520	$40,594	$672,307
344	$1,961	$38,633	$40,594	$633,674
345	$1,848	$38,745	$40,594	$594,929
346	$1,735	$38,858	$40,594	$556,070
347	$1,622	$38,972	$40,594	$517,098
348	$1,508	$39,085	$40,594	$478,013

第29年供款共

$487,124

第29年利息

$25,528

第29年共還本金

$461,595

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,394	$39,199	$40,594	$438,814
350	$1,280	$39,314	$40,594	$399,500
351	$1,165	$39,428	$40,594	$360,071
352	$1,050	$39,543	$40,594	$320,528
353	$935	$39,659	$40,594	$280,869
354	$819	$39,774	$40,594	$241,095
355	$703	$39,890	$40,594	$201,204
356	$587	$40,007	$40,594	$161,197
357	$470	$40,123	$40,594	$121,074
358	$353	$40,241	$40,594	$80,833
359	$236	$40,358	$40,594	$40,476
360	$118	$40,476	$40,594	$0

第30年供款共

$487,124

第30年利息

$9,111

第30年共還本金

$478,013

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$13,903,711

免責聲明

筍盤推介

按揭保險費
info