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$13,978,989

每月供款
$40,142

首期

$-802,000

總貸款額

$8,802,000

總利息

$5,648,989

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-472,000

按月供比率計算

$80,283

置業成本總預算

HK$-472,000

首期

$-802,000
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

$80,283

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

馬鞍山翠擁華庭第01座

thumb_up

開揚山景

實

837 呎

@10,753

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 萬

實

837 呎

@10,753

建

1,078 呎

@8,349

售$900 萬

local_fire_department 至HIT

VR實景

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞2️⃣房.

實

559 呎

@16,100

建

730 呎

@12,329

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$900 萬

實

559 呎

@16,100

建

730 呎

@12,329

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

獨家

馬鞍山翠擁華庭第12座

thumb_up

企理裝修, 實用三房

實

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 萬

實

675 呎

@10,519

建

868 呎

@8,180

售$710 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第21座

thumb_up

全新翻新2房烏溪沙馬鐵上蓋, 包入牆傢俬+發展商電器, 採光一流, 梗廚有露台, 情侶小家庭必搶盤, 好客可傾 (已租)

實

511 呎

@15,656

verified 首置必買

售$800 萬

實

511 呎

@15,656

售$800 萬

verified 首置必買

VR實景

沙田沙田第一城

thumb_up

第一城91校網連工人套房

實

819 呎

@10,745

建

980 呎

@8,980

local_offer 低水筍價

售$880 萬

實

819 呎

@10,745

建

980 呎

@8,980

售$880 萬

local_offer 低水筍價

白石角嘉熙雅致裝修,即買即住,歡迎參觀,絕對有商量,還價即成

thumb_up

嘉熙****雅致裝修,即買即住,歡迎參觀,絕對有商量,還價即成****

實

502 呎

@17,530

local_fire_department 至HIT

售$880 萬

實

502 呎

@17,530

售$880 萬

local_fire_department 至HIT

沙田晉名峰 B座

thumb_up

才晉屋苑, 開揚山景

實

602 呎

@14,452

建

756 呎

@11,508

local_fire_department 至HIT local_offer 低水筍價

售$870 萬

實

602 呎

@14,452

建

756 呎

@11,508

售$870 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山聽濤雅苑第08座

thumb_up

企理 3房套+工人房，有匙即睇

實

733 呎

@11,296

建

932 呎

@8,884

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$828 萬

實

733 呎

@11,296

建

932 呎

@8,884

售$828 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 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

@17,689

建

573 呎

@13,089

local_fire_department 至HIT verified 首置必買

售$750 萬

實

424 呎

@17,689

建

573 呎

@13,089

售$750 萬

local_fire_department 至HIT verified 首置必買

馬鞍山新港城

thumb_up

奇豐精選四期樓皇開揚遠景

實

551 呎

@13,067

建

749 呎

@9,613

hotel_class 樓王

售$720 萬

實

551 呎

@13,067

建

749 呎

@9,613

售$720 萬

hotel_class 樓王

大埔逸瓏灣 8 【求售業主】

thumb_up

逸瓏灣 8 【求售業主】

實

494 呎

@14,777

local_fire_department 至HIT

售$730 萬

實

494 呎

@14,777

售$730 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔靚裝必睇包露台

實

684 呎

@11,696

建

901 呎

@8,879

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

售$800 萬

實

684 呎

@11,696

建

901 呎

@8,879

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

利率	15年	20年	25年	30年
1.000	$52,679	$40,480	$33,172	$28,311
1.500	$54,638	$42,474	$35,202	$30,377
2.000	$56,642	$44,528	$37,308	$32,534
2.500	$58,691	$46,642	$39,487	$34,779
3.000	$60,785	$48,816	$41,740	$37,110
3.500	$62,924	$51,048	$44,065	$39,525
3.625	$63,466	$51,615	$44,657	$40,142
4.000	$65,107	$53,338	$46,460	$42,022
4.500	$67,335	$55,686	$48,924	$44,598
5.000	$69,606	$58,089	$51,456	$47,251
5.500	$71,920	$60,548	$54,052	$49,977
6.000	$74,276	$63,060	$56,711	$52,772

每月供款$40,142

年期

30年

貸款金額

$8,802,000

總利息

$5,648,989

總貸款連利息

$14,450,989

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$26,589	$13,552	$40,142	$8,788,448
2	$26,548	$13,593	$40,142	$8,774,855
3	$26,507	$13,634	$40,142	$8,761,220
4	$26,466	$13,675	$40,142	$8,747,545
5	$26,425	$13,717	$40,142	$8,733,828
6	$26,383	$13,758	$40,142	$8,720,070
7	$26,342	$13,800	$40,142	$8,706,270
8	$26,300	$13,841	$40,142	$8,692,429
9	$26,258	$13,883	$40,142	$8,678,545
10	$26,216	$13,925	$40,142	$8,664,620
11	$26,174	$13,967	$40,142	$8,650,653
12	$26,132	$14,009	$40,142	$8,636,643

第1年供款共

$481,700

第1年利息

$316,343

第1年共還本金

$165,357

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$26,090	$14,052	$40,142	$8,622,592
14	$26,047	$14,094	$40,142	$8,608,497
15	$26,005	$14,137	$40,142	$8,594,361
16	$25,962	$14,180	$40,142	$8,580,181
17	$25,919	$14,222	$40,142	$8,565,959
18	$25,876	$14,265	$40,142	$8,551,694
19	$25,833	$14,308	$40,142	$8,537,385
20	$25,790	$14,352	$40,142	$8,523,034
21	$25,747	$14,395	$40,142	$8,508,639
22	$25,703	$14,438	$40,142	$8,494,200
23	$25,660	$14,482	$40,142	$8,479,718
24	$25,616	$14,526	$40,142	$8,465,192

第2年供款共

$481,700

第2年利息

$310,248

第2年共還本金

$171,451

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$25,572	$14,570	$40,142	$8,450,623
26	$25,528	$14,614	$40,142	$8,436,009
27	$25,484	$14,658	$40,142	$8,421,351
28	$25,439	$14,702	$40,142	$8,406,649
29	$25,395	$14,747	$40,142	$8,391,902
30	$25,351	$14,791	$40,142	$8,377,111
31	$25,306	$14,836	$40,142	$8,362,275
32	$25,261	$14,881	$40,142	$8,347,395
33	$25,216	$14,926	$40,142	$8,332,469
34	$25,171	$14,971	$40,142	$8,317,499
35	$25,126	$15,016	$40,142	$8,302,483
36	$25,080	$15,061	$40,142	$8,287,422

第3年供款共

$481,700

第3年利息

$303,929

第3年共還本金

$177,771

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$25,035	$15,107	$40,142	$8,272,315
38	$24,989	$15,152	$40,142	$8,257,162
39	$24,944	$15,198	$40,142	$8,241,964
40	$24,898	$15,244	$40,142	$8,226,720
41	$24,852	$15,290	$40,142	$8,211,430
42	$24,805	$15,336	$40,142	$8,196,094
43	$24,759	$15,383	$40,142	$8,180,711
44	$24,713	$15,429	$40,142	$8,165,282
45	$24,666	$15,476	$40,142	$8,149,807
46	$24,619	$15,522	$40,142	$8,134,284
47	$24,572	$15,569	$40,142	$8,118,715
48	$24,525	$15,616	$40,142	$8,103,098

第4年供款共

$481,700

第4年利息

$297,377

第4年共還本金

$184,323

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$24,478	$15,664	$40,142	$8,087,435
50	$24,431	$15,711	$40,142	$8,071,724
51	$24,383	$15,758	$40,142	$8,055,966
52	$24,336	$15,806	$40,142	$8,040,160
53	$24,288	$15,854	$40,142	$8,024,306
54	$24,240	$15,902	$40,142	$8,008,405
55	$24,192	$15,950	$40,142	$7,992,455
56	$24,144	$15,998	$40,142	$7,976,457
57	$24,096	$16,046	$40,142	$7,960,411
58	$24,047	$16,095	$40,142	$7,944,317
59	$23,998	$16,143	$40,142	$7,928,174
60	$23,950	$16,192	$40,142	$7,911,982

第5年供款共

$481,700

第5年利息

$290,583

第5年共還本金

$191,117

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$23,901	$16,241	$40,142	$7,895,741
62	$23,852	$16,290	$40,142	$7,879,451
63	$23,803	$16,339	$40,142	$7,863,112
64	$23,753	$16,388	$40,142	$7,846,723
65	$23,704	$16,438	$40,142	$7,830,285
66	$23,654	$16,488	$40,142	$7,813,798
67	$23,604	$16,537	$40,142	$7,797,260
68	$23,554	$16,587	$40,142	$7,780,673
69	$23,504	$16,638	$40,142	$7,764,035
70	$23,454	$16,688	$40,142	$7,747,347
71	$23,403	$16,738	$40,142	$7,730,609
72	$23,353	$16,789	$40,142	$7,713,820

第6年供款共

$481,700

第6年利息

$283,538

第6年共還本金

$198,161

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$23,302	$16,839	$40,142	$7,696,981
74	$23,251	$16,890	$40,142	$7,680,091
75	$23,200	$16,941	$40,142	$7,663,149
76	$23,149	$16,993	$40,142	$7,646,157
77	$23,098	$17,044	$40,142	$7,629,113
78	$23,046	$17,095	$40,142	$7,612,018
79	$22,995	$17,147	$40,142	$7,594,871
80	$22,943	$17,199	$40,142	$7,577,672
81	$22,891	$17,251	$40,142	$7,560,421
82	$22,839	$17,303	$40,142	$7,543,118
83	$22,787	$17,355	$40,142	$7,525,763
84	$22,734	$17,408	$40,142	$7,508,355

第7年供款共

$481,700

第7年利息

$276,235

第7年共還本金

$205,465

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$22,681	$17,460	$40,142	$7,490,895
86	$22,629	$17,513	$40,142	$7,473,382
87	$22,576	$17,566	$40,142	$7,455,817
88	$22,523	$17,619	$40,142	$7,438,198
89	$22,470	$17,672	$40,142	$7,420,526
90	$22,416	$17,725	$40,142	$7,402,800
91	$22,363	$17,779	$40,142	$7,385,021
92	$22,309	$17,833	$40,142	$7,367,188
93	$22,255	$17,887	$40,142	$7,349,302
94	$22,201	$17,941	$40,142	$7,331,361
95	$22,147	$17,995	$40,142	$7,313,366
96	$22,092	$18,049	$40,142	$7,295,317

第8年供款共

$481,700

第8年利息

$268,661

第8年共還本金

$213,038

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$22,038	$18,104	$40,142	$7,277,214
98	$21,983	$18,158	$40,142	$7,259,055
99	$21,928	$18,213	$40,142	$7,240,842
100	$21,873	$18,268	$40,142	$7,222,574
101	$21,818	$18,323	$40,142	$7,204,250
102	$21,763	$18,379	$40,142	$7,185,871
103	$21,707	$18,434	$40,142	$7,167,437
104	$21,652	$18,490	$40,142	$7,148,947
105	$21,596	$18,546	$40,142	$7,130,401
106	$21,540	$18,602	$40,142	$7,111,799
107	$21,484	$18,658	$40,142	$7,093,141
108	$21,427	$18,714	$40,142	$7,074,427

第9年供款共

$481,700

第9年利息

$260,809

第9年共還本金

$220,890

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$21,371	$18,771	$40,142	$7,055,656
110	$21,314	$18,828	$40,142	$7,036,828
111	$21,257	$18,885	$40,142	$7,017,944
112	$21,200	$18,942	$40,142	$6,999,002
113	$21,143	$18,999	$40,142	$6,980,003
114	$21,085	$19,056	$40,142	$6,960,947
115	$21,028	$19,114	$40,142	$6,941,833
116	$20,970	$19,172	$40,142	$6,922,662
117	$20,912	$19,229	$40,142	$6,903,432
118	$20,854	$19,288	$40,142	$6,884,145
119	$20,796	$19,346	$40,142	$6,864,799
120	$20,737	$19,404	$40,142	$6,845,395

第10年供款共

$481,700

第10年利息

$252,668

第10年共還本金

$229,032

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$20,679	$19,463	$40,142	$6,825,932
122	$20,620	$19,522	$40,142	$6,806,410
123	$20,561	$19,581	$40,142	$6,786,830
124	$20,502	$19,640	$40,142	$6,767,190
125	$20,443	$19,699	$40,142	$6,747,491
126	$20,383	$19,759	$40,142	$6,727,732
127	$20,323	$19,818	$40,142	$6,707,914
128	$20,263	$19,878	$40,142	$6,688,036
129	$20,203	$19,938	$40,142	$6,668,098
130	$20,143	$19,998	$40,142	$6,648,099
131	$20,083	$20,059	$40,142	$6,628,040
132	$20,022	$20,119	$40,142	$6,607,921

第11年供款共

$481,700

第11年利息

$244,226

第11年共還本金

$237,474

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$19,961	$20,180	$40,142	$6,587,741
134	$19,900	$20,241	$40,142	$6,567,500
135	$19,839	$20,302	$40,142	$6,547,197
136	$19,778	$20,364	$40,142	$6,526,834
137	$19,716	$20,425	$40,142	$6,506,409
138	$19,655	$20,487	$40,142	$6,485,922
139	$19,593	$20,549	$40,142	$6,465,373
140	$19,531	$20,611	$40,142	$6,444,762
141	$19,469	$20,673	$40,142	$6,424,089
142	$19,406	$20,736	$40,142	$6,403,353
143	$19,343	$20,798	$40,142	$6,382,555
144	$19,281	$20,861	$40,142	$6,361,694

第12年供款共

$481,700

第12年利息

$235,473

第12年共還本金

$246,227

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$19,218	$20,924	$40,142	$6,340,770
146	$19,154	$20,987	$40,142	$6,319,783
147	$19,091	$21,051	$40,142	$6,298,732
148	$19,027	$21,114	$40,142	$6,277,618
149	$18,964	$21,178	$40,142	$6,256,440
150	$18,900	$21,242	$40,142	$6,235,198
151	$18,835	$21,306	$40,142	$6,213,892
152	$18,771	$21,371	$40,142	$6,192,522
153	$18,707	$21,435	$40,142	$6,171,087
154	$18,642	$21,500	$40,142	$6,149,587
155	$18,577	$21,565	$40,142	$6,128,022
156	$18,512	$21,630	$40,142	$6,106,392

第13年供款共

$481,700

第13年利息

$226,397

第13年共還本金

$255,302

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$18,446	$21,695	$40,142	$6,084,697
158	$18,381	$21,761	$40,142	$6,062,936
159	$18,315	$21,827	$40,142	$6,041,110
160	$18,249	$21,892	$40,142	$6,019,217
161	$18,183	$21,959	$40,142	$5,997,259
162	$18,117	$22,025	$40,142	$5,975,234
163	$18,050	$22,091	$40,142	$5,953,142
164	$17,983	$22,158	$40,142	$5,930,984
165	$17,917	$22,225	$40,142	$5,908,759
166	$17,849	$22,292	$40,142	$5,886,467
167	$17,782	$22,360	$40,142	$5,864,107
168	$17,714	$22,427	$40,142	$5,841,680

第14年供款共

$481,700

第14年利息

$216,987

第14年共還本金

$264,712

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$17,647	$22,495	$40,142	$5,819,185
170	$17,579	$22,563	$40,142	$5,796,622
171	$17,511	$22,631	$40,142	$5,773,991
172	$17,442	$22,699	$40,142	$5,751,292
173	$17,374	$22,768	$40,142	$5,728,524
174	$17,305	$22,837	$40,142	$5,705,687
175	$17,236	$22,906	$40,142	$5,682,781
176	$17,167	$22,975	$40,142	$5,659,806
177	$17,097	$23,044	$40,142	$5,636,762
178	$17,028	$23,114	$40,142	$5,613,648
179	$16,958	$23,184	$40,142	$5,590,464
180	$16,888	$23,254	$40,142	$5,567,211

第15年供款共

$481,700

第15年利息

$207,231

第15年共還本金

$274,469

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$16,818	$23,324	$40,142	$5,543,887
182	$16,747	$23,394	$40,142	$5,520,492
183	$16,676	$23,465	$40,142	$5,497,027
184	$16,606	$23,536	$40,142	$5,473,491
185	$16,535	$23,607	$40,142	$5,449,884
186	$16,463	$23,678	$40,142	$5,426,205
187	$16,392	$23,750	$40,142	$5,402,455
188	$16,320	$23,822	$40,142	$5,378,634
189	$16,248	$23,894	$40,142	$5,354,740
190	$16,176	$23,966	$40,142	$5,330,774
191	$16,103	$24,038	$40,142	$5,306,736
192	$16,031	$24,111	$40,142	$5,282,625

第16年供款共

$481,700

第16年利息

$197,114

第16年共還本金

$284,586

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$15,958	$24,184	$40,142	$5,258,441
194	$15,885	$24,257	$40,142	$5,234,185
195	$15,812	$24,330	$40,142	$5,209,855
196	$15,738	$24,404	$40,142	$5,185,451
197	$15,664	$24,477	$40,142	$5,160,974
198	$15,590	$24,551	$40,142	$5,136,423
199	$15,516	$24,625	$40,142	$5,111,797
200	$15,442	$24,700	$40,142	$5,087,097
201	$15,367	$24,774	$40,142	$5,062,323
202	$15,292	$24,849	$40,142	$5,037,474
203	$15,217	$24,924	$40,142	$5,012,550
204	$15,142	$25,000	$40,142	$4,987,550

第17年供款共

$481,700

第17年利息

$186,625

第17年共還本金

$295,075

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,067	$25,075	$40,142	$4,962,475
206	$14,991	$25,151	$40,142	$4,937,324
207	$14,915	$25,227	$40,142	$4,912,097
208	$14,839	$25,303	$40,142	$4,886,794
209	$14,762	$25,379	$40,142	$4,861,415
210	$14,686	$25,456	$40,142	$4,835,959
211	$14,609	$25,533	$40,142	$4,810,426
212	$14,531	$25,610	$40,142	$4,784,816
213	$14,454	$25,688	$40,142	$4,759,128
214	$14,377	$25,765	$40,142	$4,733,363
215	$14,299	$25,843	$40,142	$4,707,520
216	$14,221	$25,921	$40,142	$4,681,599

第18年供款共

$481,700

第18年利息

$175,749

第18年共還本金

$305,951

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,142	$25,999	$40,142	$4,655,600
218	$14,064	$26,078	$40,142	$4,629,522
219	$13,985	$26,157	$40,142	$4,603,365
220	$13,906	$26,236	$40,142	$4,577,130
221	$13,827	$26,315	$40,142	$4,550,815
222	$13,747	$26,394	$40,142	$4,524,420
223	$13,668	$26,474	$40,142	$4,497,946
224	$13,588	$26,554	$40,142	$4,471,392
225	$13,507	$26,634	$40,142	$4,444,758
226	$13,427	$26,715	$40,142	$4,418,043
227	$13,346	$26,795	$40,142	$4,391,248
228	$13,265	$26,876	$40,142	$4,364,371

第19年供款共

$481,700

第19年利息

$164,472

第19年共還本金

$317,228

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,184	$26,958	$40,142	$4,337,414
230	$13,103	$27,039	$40,142	$4,310,375
231	$13,021	$27,121	$40,142	$4,283,254
232	$12,939	$27,203	$40,142	$4,256,051
233	$12,857	$27,285	$40,142	$4,228,767
234	$12,774	$27,367	$40,142	$4,201,399
235	$12,692	$27,450	$40,142	$4,173,949
236	$12,609	$27,533	$40,142	$4,146,417
237	$12,526	$27,616	$40,142	$4,118,801
238	$12,442	$27,699	$40,142	$4,091,101
239	$12,359	$27,783	$40,142	$4,063,318
240	$12,275	$27,867	$40,142	$4,035,451

第20年供款共

$481,700

第20年利息

$152,779

第20年共還本金

$328,920

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,190	$27,951	$40,142	$4,007,500
242	$12,106	$28,036	$40,142	$3,979,464
243	$12,021	$28,120	$40,142	$3,951,344
244	$11,936	$28,205	$40,142	$3,923,139
245	$11,851	$28,290	$40,142	$3,894,848
246	$11,766	$28,376	$40,142	$3,866,472
247	$11,680	$28,462	$40,142	$3,838,010
248	$11,594	$28,548	$40,142	$3,809,463
249	$11,508	$28,634	$40,142	$3,780,829
250	$11,421	$28,720	$40,142	$3,752,109
251	$11,334	$28,807	$40,142	$3,723,301
252	$11,247	$28,894	$40,142	$3,694,407

第21年供款共

$481,700

第21年利息

$140,656

第21年共還本金

$341,044

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,160	$28,981	$40,142	$3,665,426
254	$11,073	$29,069	$40,142	$3,636,357
255	$10,985	$29,157	$40,142	$3,607,200
256	$10,897	$29,245	$40,142	$3,577,955
257	$10,808	$29,333	$40,142	$3,548,622
258	$10,720	$29,422	$40,142	$3,519,200
259	$10,631	$29,511	$40,142	$3,489,689
260	$10,542	$29,600	$40,142	$3,460,089
261	$10,452	$29,689	$40,142	$3,430,400
262	$10,363	$29,779	$40,142	$3,400,621
263	$10,273	$29,869	$40,142	$3,370,752
264	$10,182	$29,959	$40,142	$3,340,793

第22年供款共

$481,700

第22年利息

$128,086

第22年共還本金

$353,614

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,092	$30,050	$40,142	$3,310,743
266	$10,001	$30,140	$40,142	$3,280,603
267	$9,910	$30,231	$40,142	$3,250,372
268	$9,819	$30,323	$40,142	$3,220,049
269	$9,727	$30,414	$40,142	$3,189,634
270	$9,635	$30,506	$40,142	$3,159,128
271	$9,543	$30,598	$40,142	$3,128,530
272	$9,451	$30,691	$40,142	$3,097,839
273	$9,358	$30,784	$40,142	$3,067,055
274	$9,265	$30,877	$40,142	$3,036,179
275	$9,172	$30,970	$40,142	$3,005,209
276	$9,078	$31,063	$40,142	$2,974,145

第23年供款共

$481,700

第23年利息

$115,052

第23年共還本金

$366,648

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,984	$31,157	$40,142	$2,942,988
278	$8,890	$31,251	$40,142	$2,911,737
279	$8,796	$31,346	$40,142	$2,880,391
280	$8,701	$31,440	$40,142	$2,848,950
281	$8,606	$31,535	$40,142	$2,817,415
282	$8,511	$31,631	$40,142	$2,785,784
283	$8,415	$31,726	$40,142	$2,754,058
284	$8,320	$31,822	$40,142	$2,722,236
285	$8,223	$31,918	$40,142	$2,690,318
286	$8,127	$32,015	$40,142	$2,658,303
287	$8,030	$32,111	$40,142	$2,626,192
288	$7,933	$32,208	$40,142	$2,593,983

第24年供款共

$481,700

第24年利息

$101,538

第24年共還本金

$380,162

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,836	$32,306	$40,142	$2,561,678
290	$7,738	$32,403	$40,142	$2,529,275
291	$7,641	$32,501	$40,142	$2,496,773
292	$7,542	$32,599	$40,142	$2,464,174
293	$7,444	$32,698	$40,142	$2,431,476
294	$7,345	$32,797	$40,142	$2,398,680
295	$7,246	$32,896	$40,142	$2,365,784
296	$7,147	$32,995	$40,142	$2,332,789
297	$7,047	$33,095	$40,142	$2,299,695
298	$6,947	$33,195	$40,142	$2,266,500
299	$6,847	$33,295	$40,142	$2,233,205
300	$6,746	$33,395	$40,142	$2,199,810

第25年供款共

$481,700

第25年利息

$87,526

第25年共還本金

$394,174

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,645	$33,496	$40,142	$2,166,313
302	$6,544	$33,598	$40,142	$2,132,716
303	$6,443	$33,699	$40,142	$2,099,017
304	$6,341	$33,801	$40,142	$2,065,216
305	$6,239	$33,903	$40,142	$2,031,313
306	$6,136	$34,005	$40,142	$1,997,307
307	$6,034	$34,108	$40,142	$1,963,199
308	$5,930	$34,211	$40,142	$1,928,988
309	$5,827	$34,314	$40,142	$1,894,674
310	$5,723	$34,418	$40,142	$1,860,255
311	$5,620	$34,522	$40,142	$1,825,733
312	$5,515	$34,626	$40,142	$1,791,107

第26年供款共

$481,700

第26年利息

$72,997

第26年共還本金

$408,703

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,411	$34,731	$40,142	$1,756,376
314	$5,306	$34,836	$40,142	$1,721,540
315	$5,200	$34,941	$40,142	$1,686,599
316	$5,095	$35,047	$40,142	$1,651,552
317	$4,989	$35,153	$40,142	$1,616,400
318	$4,883	$35,259	$40,142	$1,581,141
319	$4,776	$35,365	$40,142	$1,545,776
320	$4,670	$35,472	$40,142	$1,510,303
321	$4,562	$35,579	$40,142	$1,474,724
322	$4,455	$35,687	$40,142	$1,439,037
323	$4,347	$35,795	$40,142	$1,403,243
324	$4,239	$35,903	$40,142	$1,367,340

第27年供款共

$481,700

第27年利息

$57,933

第27年共還本金

$423,767

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,131	$36,011	$40,142	$1,331,329
326	$4,022	$36,120	$40,142	$1,295,209
327	$3,913	$36,229	$40,142	$1,258,980
328	$3,803	$36,338	$40,142	$1,222,642
329	$3,693	$36,448	$40,142	$1,186,193
330	$3,583	$36,558	$40,142	$1,149,635
331	$3,473	$36,669	$40,142	$1,112,966
332	$3,362	$36,780	$40,142	$1,076,187
333	$3,251	$36,891	$40,142	$1,039,296
334	$3,140	$37,002	$40,142	$1,002,294
335	$3,028	$37,114	$40,142	$965,180
336	$2,916	$37,226	$40,142	$927,954

第28年供款共

$481,700

第28年利息

$42,314

第28年共還本金

$439,386

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,803	$37,338	$40,142	$890,616
338	$2,690	$37,451	$40,142	$853,165
339	$2,577	$37,564	$40,142	$815,600
340	$2,464	$37,678	$40,142	$777,922
341	$2,350	$37,792	$40,142	$740,131
342	$2,236	$37,906	$40,142	$702,225
343	$2,121	$38,020	$40,142	$664,205
344	$2,006	$38,135	$40,142	$626,069
345	$1,891	$38,250	$40,142	$587,819
346	$1,776	$38,366	$40,142	$549,453
347	$1,660	$38,482	$40,142	$510,971
348	$1,544	$38,598	$40,142	$472,373

第29年供款共

$481,700

第29年利息

$26,119

第29年共還本金

$455,581

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,427	$38,715	$40,142	$433,658
350	$1,310	$38,832	$40,142	$394,827
351	$1,193	$38,949	$40,142	$355,878
352	$1,075	$39,067	$40,142	$316,811
353	$957	$39,185	$40,142	$277,627
354	$839	$39,303	$40,142	$238,324
355	$720	$39,422	$40,142	$198,902
356	$601	$39,541	$40,142	$159,361
357	$481	$39,660	$40,142	$119,701
358	$362	$39,780	$40,142	$79,921
359	$241	$39,900	$40,142	$40,021
360	$121	$40,021	$40,142	$0

第30年供款共

$481,700

第30年利息

$9,327

第30年共還本金

$472,373

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$13,978,989

免責聲明

筍盤推介

按揭保險費
info