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$14,027,023

每月供款
$41,492

首期

$-1,240,000

總貸款額

$9,240,000

總利息

$5,697,023

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-910,000

按月供比率計算

$82,983

置業成本總預算

HK$-910,000

首期

$-1,240,000
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

$82,983

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

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔 **開揚海景,套3房2廳,雅致裝修**

實

653 呎

@12,098

建

827 呎

@9,553

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

售$790 萬

實

653 呎

@12,098

建

827 呎

@9,553

售$790 萬

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

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

VR實景

馬鞍山海柏花園第01座

thumb_up

海柏花園 **高層海景靚裝修,兩房兩廳,即買即用**

實

424 呎

@17,453

建

573 呎

@12,914

local_fire_department 至HIT verified 首置必買

售$740 萬

實

424 呎

@17,453

建

573 呎

@12,914

售$740 萬

local_fire_department 至HIT verified 首置必買

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

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 萬

實

745 呎

@11,007

建

927 呎

@8,846

售$820 萬

local_fire_department 至HIT

灣仔尚匯

thumb_up

奇豐精選無敵煙花海景可遇難求實盤可約睇

實

342 呎

@26,316

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$900 萬

實

342 呎

@26,316

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

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

沙田沙田第一城

thumb_up

沙田第一城 3房套加工人房換樓必睇

實

853 呎

@9,965

建

1,018 呎

@8,350

local_fire_department 至HIT

售$850 萬

實

853 呎

@9,965

建

1,018 呎

@8,350

售$850 萬

local_fire_department 至HIT

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

馬鞍山嵐岸第01座

thumb_up

嵐岸 3房西北海投資客首選！

實

794 呎

@11,335

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 萬

實

794 呎

@11,335

建

1,078 呎

@8,349

售$900 萬

local_fire_department 至HIT

西貢複式連天台,車位 (連租約)

thumb_up

西貢

建

1,300 呎

@6,923

local_fire_department 至HIT

售$900 萬

建

1,300 呎

@6,923

售$900 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@15,060

local_fire_department 至HIT

售$750 萬

實

498 呎

@15,060

售$750 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$55,301	$42,494	$34,823	$29,719
1.500	$57,357	$44,587	$36,954	$31,889
2.000	$59,460	$46,744	$39,164	$34,153
2.500	$61,611	$48,963	$41,452	$36,509
3.000	$63,810	$51,245	$43,817	$38,956
3.500	$66,055	$53,588	$46,258	$41,492
4.000	$68,347	$55,993	$48,772	$44,113
4.500	$70,685	$58,457	$51,359	$46,818
5.000	$73,069	$60,980	$54,016	$49,602
5.500	$75,499	$63,561	$56,742	$52,464
6.000	$77,972	$66,198	$59,533	$55,398

每月供款$41,492

年期

30年

貸款金額

$9,240,000

總利息

$5,697,023

總貸款連利息

$14,937,023

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$26,950	$14,542	$41,492	$9,225,458
2	$26,908	$14,584	$41,492	$9,210,874
3	$26,865	$14,627	$41,492	$9,196,247
4	$26,822	$14,669	$41,492	$9,181,578
5	$26,780	$14,712	$41,492	$9,166,866
6	$26,737	$14,755	$41,492	$9,152,111
7	$26,694	$14,798	$41,492	$9,137,313
8	$26,650	$14,841	$41,492	$9,122,472
9	$26,607	$14,885	$41,492	$9,107,587
10	$26,564	$14,928	$41,492	$9,092,659
11	$26,520	$14,971	$41,492	$9,077,688
12	$26,477	$15,015	$41,492	$9,062,673

第1年供款共

$497,901

第1年利息

$320,573

第1年共還本金

$177,327

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$26,433	$15,059	$41,492	$9,047,614
14	$26,389	$15,103	$41,492	$9,032,511
15	$26,345	$15,147	$41,492	$9,017,364
16	$26,301	$15,191	$41,492	$9,002,173
17	$26,256	$15,235	$41,492	$8,986,937
18	$26,212	$15,280	$41,492	$8,971,658
19	$26,167	$15,324	$41,492	$8,956,333
20	$26,123	$15,369	$41,492	$8,940,964
21	$26,078	$15,414	$41,492	$8,925,550
22	$26,033	$15,459	$41,492	$8,910,091
23	$25,988	$15,504	$41,492	$8,894,587
24	$25,943	$15,549	$41,492	$8,879,038

第2年供款共

$497,901

第2年利息

$314,266

第2年共還本金

$183,634

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$25,897	$15,595	$41,492	$8,863,444
26	$25,852	$15,640	$41,492	$8,847,804
27	$25,806	$15,686	$41,492	$8,832,118
28	$25,760	$15,731	$41,492	$8,816,387
29	$25,714	$15,777	$41,492	$8,800,609
30	$25,668	$15,823	$41,492	$8,784,786
31	$25,622	$15,869	$41,492	$8,768,917
32	$25,576	$15,916	$41,492	$8,753,001
33	$25,530	$15,962	$41,492	$8,737,039
34	$25,483	$16,009	$41,492	$8,721,030
35	$25,436	$16,055	$41,492	$8,704,975
36	$25,390	$16,102	$41,492	$8,688,872

第3年供款共

$497,901

第3年利息

$307,735

第3年共還本金

$190,166

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$25,343	$16,149	$41,492	$8,672,723
38	$25,295	$16,196	$41,492	$8,656,527
39	$25,248	$16,244	$41,492	$8,640,283
40	$25,201	$16,291	$41,492	$8,623,993
41	$25,153	$16,338	$41,492	$8,607,654
42	$25,106	$16,386	$41,492	$8,591,268
43	$25,058	$16,434	$41,492	$8,574,834
44	$25,010	$16,482	$41,492	$8,558,352
45	$24,962	$16,530	$41,492	$8,541,822
46	$24,914	$16,578	$41,492	$8,525,244
47	$24,865	$16,626	$41,492	$8,508,618
48	$24,817	$16,675	$41,492	$8,491,943

第4年供款共

$497,901

第4年利息

$300,971

第4年共還本金

$196,929

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$24,768	$16,724	$41,492	$8,475,219
50	$24,719	$16,772	$41,492	$8,458,447
51	$24,670	$16,821	$41,492	$8,441,626
52	$24,621	$16,870	$41,492	$8,424,756
53	$24,572	$16,920	$41,492	$8,407,836
54	$24,523	$16,969	$41,492	$8,390,867
55	$24,473	$17,018	$41,492	$8,373,849
56	$24,424	$17,068	$41,492	$8,356,781
57	$24,374	$17,118	$41,492	$8,339,663
58	$24,324	$17,168	$41,492	$8,322,495
59	$24,274	$17,218	$41,492	$8,305,278
60	$24,224	$17,268	$41,492	$8,288,010

第5年供款共

$497,901

第5年利息

$293,967

第5年共還本金

$203,934

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$24,173	$17,318	$41,492	$8,270,691
62	$24,123	$17,369	$41,492	$8,253,322
63	$24,072	$17,420	$41,492	$8,235,903
64	$24,021	$17,470	$41,492	$8,218,432
65	$23,970	$17,521	$41,492	$8,200,911
66	$23,919	$17,572	$41,492	$8,183,339
67	$23,868	$17,624	$41,492	$8,165,715
68	$23,817	$17,675	$41,492	$8,148,040
69	$23,765	$17,727	$41,492	$8,130,313
70	$23,713	$17,778	$41,492	$8,112,535
71	$23,662	$17,830	$41,492	$8,094,705
72	$23,610	$17,882	$41,492	$8,076,823

第6年供款共

$497,901

第6年利息

$286,714

第6年共還本金

$211,187

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$23,557	$17,934	$41,492	$8,058,888
74	$23,505	$17,987	$41,492	$8,040,902
75	$23,453	$18,039	$41,492	$8,022,863
76	$23,400	$18,092	$41,492	$8,004,771
77	$23,347	$18,144	$41,492	$7,986,626
78	$23,294	$18,197	$41,492	$7,968,429
79	$23,241	$18,250	$41,492	$7,950,179
80	$23,188	$18,304	$41,492	$7,931,875
81	$23,135	$18,357	$41,492	$7,913,518
82	$23,081	$18,411	$41,492	$7,895,107
83	$23,027	$18,464	$41,492	$7,876,643
84	$22,974	$18,518	$41,492	$7,858,125

第7年供款共

$497,901

第7年利息

$279,203

第7年共還本金

$218,698

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$22,920	$18,572	$41,492	$7,839,552
86	$22,865	$18,626	$41,492	$7,820,926
87	$22,811	$18,681	$41,492	$7,802,245
88	$22,757	$18,735	$41,492	$7,783,510
89	$22,702	$18,790	$41,492	$7,764,720
90	$22,647	$18,845	$41,492	$7,745,876
91	$22,592	$18,900	$41,492	$7,726,976
92	$22,537	$18,955	$41,492	$7,708,021
93	$22,482	$19,010	$41,492	$7,689,011
94	$22,426	$19,065	$41,492	$7,669,946
95	$22,371	$19,121	$41,492	$7,650,825
96	$22,315	$19,177	$41,492	$7,631,648

第8年供款共

$497,901

第8年利息

$271,424

第8年共還本金

$226,477

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$22,259	$19,233	$41,492	$7,612,415
98	$22,203	$19,289	$41,492	$7,593,126
99	$22,147	$19,345	$41,492	$7,573,781
100	$22,090	$19,402	$41,492	$7,554,380
101	$22,034	$19,458	$41,492	$7,534,922
102	$21,977	$19,515	$41,492	$7,515,407
103	$21,920	$19,572	$41,492	$7,495,835
104	$21,863	$19,629	$41,492	$7,476,206
105	$21,806	$19,686	$41,492	$7,456,520
106	$21,748	$19,744	$41,492	$7,436,776
107	$21,691	$19,801	$41,492	$7,416,975
108	$21,633	$19,859	$41,492	$7,397,116

第9年供款共

$497,901

第9年利息

$263,369

第9年共還本金

$234,532

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$21,575	$19,917	$41,492	$7,377,200
110	$21,517	$19,975	$41,492	$7,357,225
111	$21,459	$20,033	$41,492	$7,337,192
112	$21,400	$20,092	$41,492	$7,317,100
113	$21,342	$20,150	$41,492	$7,296,950
114	$21,283	$20,209	$41,492	$7,276,741
115	$21,224	$20,268	$41,492	$7,256,473
116	$21,165	$20,327	$41,492	$7,236,146
117	$21,105	$20,386	$41,492	$7,215,760
118	$21,046	$20,446	$41,492	$7,195,314
119	$20,986	$20,505	$41,492	$7,174,808
120	$20,927	$20,565	$41,492	$7,154,243

第10年供款共

$497,901

第10年利息

$255,028

第10年共還本金

$242,873

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$20,867	$20,625	$41,492	$7,133,618
122	$20,806	$20,685	$41,492	$7,112,933
123	$20,746	$20,746	$41,492	$7,092,187
124	$20,686	$20,806	$41,492	$7,071,381
125	$20,625	$20,867	$41,492	$7,050,514
126	$20,564	$20,928	$41,492	$7,029,586
127	$20,503	$20,989	$41,492	$7,008,598
128	$20,442	$21,050	$41,492	$6,987,548
129	$20,380	$21,111	$41,492	$6,966,436
130	$20,319	$21,173	$41,492	$6,945,263
131	$20,257	$21,235	$41,492	$6,924,028
132	$20,195	$21,297	$41,492	$6,902,732

第11年供款共

$497,901

第11年利息

$246,389

第11年共還本金

$251,511

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$20,133	$21,359	$41,492	$6,881,373
134	$20,071	$21,421	$41,492	$6,859,952
135	$20,008	$21,484	$41,492	$6,838,468
136	$19,946	$21,546	$41,492	$6,816,922
137	$19,883	$21,609	$41,492	$6,795,313
138	$19,820	$21,672	$41,492	$6,773,641
139	$19,756	$21,735	$41,492	$6,751,906
140	$19,693	$21,799	$41,492	$6,730,107
141	$19,629	$21,862	$41,492	$6,708,245
142	$19,566	$21,926	$41,492	$6,686,319
143	$19,502	$21,990	$41,492	$6,664,329
144	$19,438	$22,054	$41,492	$6,642,275

第12年供款共

$497,901

第12年利息

$237,444

第12年共還本金

$260,457

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$19,373	$22,118	$41,492	$6,620,156
146	$19,309	$22,183	$41,492	$6,597,974
147	$19,244	$22,248	$41,492	$6,575,726
148	$19,179	$22,313	$41,492	$6,553,413
149	$19,114	$22,378	$41,492	$6,531,036
150	$19,049	$22,443	$41,492	$6,508,593
151	$18,983	$22,508	$41,492	$6,486,085
152	$18,918	$22,574	$41,492	$6,463,511
153	$18,852	$22,640	$41,492	$6,440,871
154	$18,786	$22,706	$41,492	$6,418,165
155	$18,720	$22,772	$41,492	$6,395,393
156	$18,653	$22,839	$41,492	$6,372,554

第13年供款共

$497,901

第13年利息

$228,180

第13年共還本金

$269,721

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$18,587	$22,905	$41,492	$6,349,649
158	$18,520	$22,972	$41,492	$6,326,677
159	$18,453	$23,039	$41,492	$6,303,638
160	$18,386	$23,106	$41,492	$6,280,532
161	$18,318	$23,174	$41,492	$6,257,359
162	$18,251	$23,241	$41,492	$6,234,118
163	$18,183	$23,309	$41,492	$6,210,809
164	$18,115	$23,377	$41,492	$6,187,432
165	$18,047	$23,445	$41,492	$6,163,987
166	$17,978	$23,513	$41,492	$6,140,473
167	$17,910	$23,582	$41,492	$6,116,891
168	$17,841	$23,651	$41,492	$6,093,241

第14年供款共

$497,901

第14年利息

$218,587

第14年共還本金

$279,314

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$17,772	$23,720	$41,492	$6,069,521
170	$17,703	$23,789	$41,492	$6,045,732
171	$17,633	$23,858	$41,492	$6,021,873
172	$17,564	$23,928	$41,492	$5,997,946
173	$17,494	$23,998	$41,492	$5,973,948
174	$17,424	$24,068	$41,492	$5,949,880
175	$17,354	$24,138	$41,492	$5,925,742
176	$17,283	$24,208	$41,492	$5,901,534
177	$17,213	$24,279	$41,492	$5,877,255
178	$17,142	$24,350	$41,492	$5,852,905
179	$17,071	$24,421	$41,492	$5,828,484
180	$17,000	$24,492	$41,492	$5,803,993

第15年供款共

$497,901

第15年利息

$208,653

第15年共還本金

$289,248

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$16,928	$24,563	$41,492	$5,779,429
182	$16,857	$24,635	$41,492	$5,754,794
183	$16,785	$24,707	$41,492	$5,730,087
184	$16,713	$24,779	$41,492	$5,705,308
185	$16,640	$24,851	$41,492	$5,680,457
186	$16,568	$24,924	$41,492	$5,655,533
187	$16,495	$24,996	$41,492	$5,630,537
188	$16,422	$25,069	$41,492	$5,605,467
189	$16,349	$25,142	$41,492	$5,580,325
190	$16,276	$25,216	$41,492	$5,555,109
191	$16,202	$25,289	$41,492	$5,529,820
192	$16,129	$25,363	$41,492	$5,504,457

第16年供款共

$497,901

第16年利息

$198,365

第16年共還本金

$299,536

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$16,055	$25,437	$41,492	$5,479,020
194	$15,980	$25,511	$41,492	$5,453,508
195	$15,906	$25,586	$41,492	$5,427,923
196	$15,831	$25,660	$41,492	$5,402,262
197	$15,757	$25,735	$41,492	$5,376,527
198	$15,682	$25,810	$41,492	$5,350,717
199	$15,606	$25,885	$41,492	$5,324,832
200	$15,531	$25,961	$41,492	$5,298,871
201	$15,455	$26,037	$41,492	$5,272,834
202	$15,379	$26,113	$41,492	$5,246,721
203	$15,303	$26,189	$41,492	$5,220,533
204	$15,227	$26,265	$41,492	$5,194,267

第17年供款共

$497,901

第17年利息

$187,711

第17年共還本金

$310,189

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,150	$26,342	$41,492	$5,167,926
206	$15,073	$26,419	$41,492	$5,141,507
207	$14,996	$26,496	$41,492	$5,115,011
208	$14,919	$26,573	$41,492	$5,088,438
209	$14,841	$26,650	$41,492	$5,061,788
210	$14,764	$26,728	$41,492	$5,035,060
211	$14,686	$26,806	$41,492	$5,008,254
212	$14,607	$26,884	$41,492	$4,981,369
213	$14,529	$26,963	$41,492	$4,954,407
214	$14,450	$27,041	$41,492	$4,927,365
215	$14,371	$27,120	$41,492	$4,900,245
216	$14,292	$27,199	$41,492	$4,873,046

第18年供款共

$497,901

第18年利息

$176,679

第18年共還本金

$321,222

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,213	$27,279	$41,492	$4,845,767
218	$14,133	$27,358	$41,492	$4,818,409
219	$14,054	$27,438	$41,492	$4,790,971
220	$13,974	$27,518	$41,492	$4,763,453
221	$13,893	$27,598	$41,492	$4,735,854
222	$13,813	$27,679	$41,492	$4,708,175
223	$13,732	$27,760	$41,492	$4,680,416
224	$13,651	$27,841	$41,492	$4,652,575
225	$13,570	$27,922	$41,492	$4,624,654
226	$13,489	$28,003	$41,492	$4,596,651
227	$13,407	$28,085	$41,492	$4,568,566
228	$13,325	$28,167	$41,492	$4,540,399

第19年供款共

$497,901

第19年利息

$165,254

第19年共還本金

$332,647

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,243	$28,249	$41,492	$4,512,150
230	$13,160	$28,331	$41,492	$4,483,819
231	$13,078	$28,414	$41,492	$4,455,405
232	$12,995	$28,497	$41,492	$4,426,908
233	$12,912	$28,580	$41,492	$4,398,328
234	$12,828	$28,663	$41,492	$4,369,665
235	$12,745	$28,747	$41,492	$4,340,918
236	$12,661	$28,831	$41,492	$4,312,087
237	$12,577	$28,915	$41,492	$4,283,172
238	$12,493	$28,999	$41,492	$4,254,173
239	$12,408	$29,084	$41,492	$4,225,090
240	$12,323	$29,169	$41,492	$4,195,921

第20年供款共

$497,901

第20年利息

$153,423

第20年共還本金

$344,478

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,238	$29,254	$41,492	$4,166,667
242	$12,153	$29,339	$41,492	$4,137,328
243	$12,067	$29,425	$41,492	$4,107,904
244	$11,981	$29,510	$41,492	$4,078,394
245	$11,895	$29,596	$41,492	$4,048,797
246	$11,809	$29,683	$41,492	$4,019,114
247	$11,722	$29,769	$41,492	$3,989,345
248	$11,636	$29,856	$41,492	$3,959,489
249	$11,549	$29,943	$41,492	$3,929,546
250	$11,461	$30,031	$41,492	$3,899,515
251	$11,374	$30,118	$41,492	$3,869,397
252	$11,286	$30,206	$41,492	$3,839,191

第21年供款共

$497,901

第21年利息

$141,171

第21年共還本金

$356,730

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,198	$30,294	$41,492	$3,808,897
254	$11,109	$30,382	$41,492	$3,778,515
255	$11,021	$30,471	$41,492	$3,748,043
256	$10,932	$30,560	$41,492	$3,717,484
257	$10,843	$30,649	$41,492	$3,686,834
258	$10,753	$30,738	$41,492	$3,656,096
259	$10,664	$30,828	$41,492	$3,625,268
260	$10,574	$30,918	$41,492	$3,594,350
261	$10,484	$31,008	$41,492	$3,563,342
262	$10,393	$31,099	$41,492	$3,532,243
263	$10,302	$31,189	$41,492	$3,501,054
264	$10,211	$31,280	$41,492	$3,469,773

第22年供款共

$497,901

第22年利息

$128,483

第22年共還本金

$369,418

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,120	$31,372	$41,492	$3,438,402
266	$10,029	$31,463	$41,492	$3,406,939
267	$9,937	$31,555	$41,492	$3,375,384
268	$9,845	$31,647	$41,492	$3,343,737
269	$9,753	$31,739	$41,492	$3,311,998
270	$9,660	$31,832	$41,492	$3,280,166
271	$9,567	$31,925	$41,492	$3,248,242
272	$9,474	$32,018	$41,492	$3,216,224
273	$9,381	$32,111	$41,492	$3,184,113
274	$9,287	$32,205	$41,492	$3,151,908
275	$9,193	$32,299	$41,492	$3,119,609
276	$9,099	$32,393	$41,492	$3,087,217

第23年供款共

$497,901

第23年利息

$115,344

第23年共還本金

$382,557

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,004	$32,487	$41,492	$3,054,729
278	$8,910	$32,582	$41,492	$3,022,147
279	$8,815	$32,677	$41,492	$2,989,470
280	$8,719	$32,772	$41,492	$2,956,698
281	$8,624	$32,868	$41,492	$2,923,829
282	$8,528	$32,964	$41,492	$2,890,866
283	$8,432	$33,060	$41,492	$2,857,806
284	$8,335	$33,156	$41,492	$2,824,649
285	$8,239	$33,253	$41,492	$2,791,396
286	$8,142	$33,350	$41,492	$2,758,046
287	$8,044	$33,447	$41,492	$2,724,598
288	$7,947	$33,545	$41,492	$2,691,053

第24年供款共

$497,901

第24年利息

$101,738

第24年共還本金

$396,163

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,849	$33,643	$41,492	$2,657,411
290	$7,751	$33,741	$41,492	$2,623,670
291	$7,652	$33,839	$41,492	$2,589,830
292	$7,554	$33,938	$41,492	$2,555,892
293	$7,455	$34,037	$41,492	$2,521,855
294	$7,355	$34,136	$41,492	$2,487,719
295	$7,256	$34,236	$41,492	$2,453,483
296	$7,156	$34,336	$41,492	$2,419,147
297	$7,056	$34,436	$41,492	$2,384,711
298	$6,955	$34,536	$41,492	$2,350,175
299	$6,855	$34,637	$41,492	$2,315,538
300	$6,754	$34,738	$41,492	$2,280,800

第25年供款共

$497,901

第25年利息

$87,647

第25年共還本金

$410,254

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,652	$34,839	$41,492	$2,245,960
302	$6,551	$34,941	$41,492	$2,211,019
303	$6,449	$35,043	$41,492	$2,175,977
304	$6,347	$35,145	$41,492	$2,140,831
305	$6,244	$35,248	$41,492	$2,105,584
306	$6,141	$35,350	$41,492	$2,070,233
307	$6,038	$35,454	$41,492	$2,034,780
308	$5,935	$35,557	$41,492	$1,999,223
309	$5,831	$35,661	$41,492	$1,963,562
310	$5,727	$35,765	$41,492	$1,927,797
311	$5,623	$35,869	$41,492	$1,891,928
312	$5,518	$35,974	$41,492	$1,855,955

第26年供款共

$497,901

第26年利息

$73,056

第26年共還本金

$424,845

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,413	$36,079	$41,492	$1,819,876
314	$5,308	$36,184	$41,492	$1,783,693
315	$5,202	$36,289	$41,492	$1,747,403
316	$5,097	$36,395	$41,492	$1,711,008
317	$4,990	$36,501	$41,492	$1,674,507
318	$4,884	$36,608	$41,492	$1,637,899
319	$4,777	$36,715	$41,492	$1,601,185
320	$4,670	$36,822	$41,492	$1,564,363
321	$4,563	$36,929	$41,492	$1,527,434
322	$4,455	$37,037	$41,492	$1,490,397
323	$4,347	$37,145	$41,492	$1,453,253
324	$4,239	$37,253	$41,492	$1,415,999

第27年供款共

$497,901

第27年利息

$57,945

第27年共還本金

$439,955

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,130	$37,362	$41,492	$1,378,638
326	$4,021	$37,471	$41,492	$1,341,167
327	$3,912	$37,580	$41,492	$1,303,587
328	$3,802	$37,690	$41,492	$1,265,897
329	$3,692	$37,800	$41,492	$1,228,098
330	$3,582	$37,910	$41,492	$1,190,188
331	$3,471	$38,020	$41,492	$1,152,168
332	$3,360	$38,131	$41,492	$1,114,037
333	$3,249	$38,242	$41,492	$1,075,794
334	$3,138	$38,354	$41,492	$1,037,440
335	$3,026	$38,466	$41,492	$998,974
336	$2,914	$38,578	$41,492	$960,396

第28年供款共

$497,901

第28年利息

$42,297

第28年共還本金

$455,603

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,801	$38,691	$41,492	$921,706
338	$2,688	$38,803	$41,492	$882,902
339	$2,575	$38,917	$41,492	$843,986
340	$2,462	$39,030	$41,492	$804,955
341	$2,348	$39,144	$41,492	$765,812
342	$2,234	$39,258	$41,492	$726,553
343	$2,119	$39,373	$41,492	$687,181
344	$2,004	$39,487	$41,492	$647,693
345	$1,889	$39,603	$41,492	$608,091
346	$1,774	$39,718	$41,492	$568,373
347	$1,658	$39,834	$41,492	$528,539
348	$1,542	$39,950	$41,492	$488,588

第29年供款共

$497,901

第29年利息

$26,093

第29年共還本金

$471,808

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,425	$40,067	$41,492	$448,522
350	$1,308	$40,184	$41,492	$408,338
351	$1,191	$40,301	$41,492	$368,038
352	$1,073	$40,418	$41,492	$327,619
353	$956	$40,536	$41,492	$287,083
354	$837	$40,654	$41,492	$246,429
355	$719	$40,773	$41,492	$205,656
356	$600	$40,892	$41,492	$164,764
357	$481	$41,011	$41,492	$123,753
358	$361	$41,131	$41,492	$82,622
359	$241	$41,251	$41,492	$41,371
360	$121	$41,371	$41,492	$0

第30年供款共

$497,901

第30年利息

$9,312

第30年共還本金

$488,588

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$14,027,023

免責聲明

筍盤推介

按揭保險費
info