樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$204,750

借款月供 $992 , 共加借HK$204,750

不需要按揭保險

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$15,937,649

每月供款
$40,686

首期

$910,000

總貸款額

$8,394,750

總利息

$6,251,899

印花稅

$280,000

其他

$101,000

置業成本總預算

HK$1,291,000

按月供比率計算

$81,370

置業成本總預算

HK$1,291,000

首期

$910,000
印花稅

$280,000
- AVD
  
  $280,000
律師費

$ 10,000
代理佣金

$91,000
按揭保險費

$204,750

最低每月入息要求

按月供比率計算

$81,370

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。計算只作參考用途，計算詳情請參閱「最新按揭措施」。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。

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

沙田沙田第一城

thumb_up

實用新裝3房套

實

688 呎

@12,355

建

870 呎

@9,770

local_fire_department 至HIT

售$850 萬

實

688 呎

@12,355

建

870 呎

@9,770

售$850 萬

local_fire_department 至HIT

沙田帝堡城

thumb_up

新鴻基名廈, 帝堡城罕有3房東南盤

實

753 呎

@12,616

建

970 呎

@9,794

local_fire_department 至HIT

售$950 萬

實

753 呎

@12,616

建

970 呎

@9,794

售$950 萬

local_fire_department 至HIT

VR實景

馬鞍山嵐岸

thumb_up

******(勁減靚海景激筍3房開揚)*****業主移民激減出售

實

814 呎

@11,671

建

1,089 呎

@8,724

local_fire_department 至HIT vpn_key 有匙即睇

售$950 萬

實

814 呎

@11,671

建

1,089 呎

@8,724

售$950 萬

local_fire_department 至HIT vpn_key 有匙即睇

沙田沙田第一城

thumb_up

全新裝大3房城門河景實客有傾

實

819 呎

@12,210

建

980 呎

@10,204

local_fire_department 至HIT

售$1,000 萬

實

819 呎

@12,210

建

980 呎

@10,204

售$1,000 萬

local_fire_department 至HIT

沙田翠景花園

thumb_up

9成按揭連車位一套過，幾年買入全屋裝修，保養極佳，勝價比超高

實

662 呎

@14,955

建

850 呎

@11,647

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

售$990 萬

實

662 呎

@14,955

建

850 呎

@11,647

售$990 萬

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

粉嶺禎祥園

thumb_up

【3房2廁另加工人房、連車位、9成按揭】一次過滿足晒3個願望

實

681 呎

@12,922

建

1,168 呎

@7,534

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$880 萬

實

681 呎

@12,922

建

1,168 呎

@7,534

售$880 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山迎海第04期駿岸第07座

thumb_up

全海景靚裝大兩房半罕有放盤業主求售

實

570 呎

@17,193

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$980 萬

實

570 呎

@17,193

售$980 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

西貢西沙小全幢

thumb_up

連天台小全幢企理裝修

建

1,200 呎

@7,083

real_estate_agent 罕有放盤

售$850 萬

建

1,200 呎

@7,083

售$850 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山嘉華星濤灣第02座

thumb_up

星濤灣高層全海全屋靚裝

實

466 呎

@17,811

建

635 呎

@13,071

local_fire_department 至HIT hotel_class 樓王

售$830 萬

實

466 呎

@17,811

建

635 呎

@13,071

售$830 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山泓碧

thumb_up

泓碧**低密度豪宅,開揚遠景,兩房兩廳,雅致裝修**

實

511 呎

@16,145

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$825 萬

實

511 呎

@16,145

售$825 萬

local_fire_department 至HIT 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

西貢逸瓏海滙

thumb_up

西貢市樓新連花園

實

457 呎

@17,943

local_fire_department 至HIT

售$820 萬

實

457 呎

@17,943

售$820 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$50,242	$38,607	$31,638	$27,001
1.500	$52,110	$40,508	$33,574	$28,972
2.000	$54,021	$42,468	$35,582	$31,029
2.500	$55,975	$44,484	$37,660	$33,169
3.000	$57,973	$46,557	$39,809	$35,393
3.500	$60,013	$48,686	$42,026	$37,696
4.000	$62,095	$50,871	$44,311	$40,078
4.125	$62,622	$51,425	$44,892	$40,685
4.500	$64,219	$53,109	$46,661	$42,535
5.000	$66,385	$55,402	$49,075	$45,065
5.500	$68,592	$57,746	$51,551	$47,664
6.000	$70,840	$60,143	$54,087	$50,331

每月供款$40,686

年期

30年

貸款金額

$8,394,750

總利息

$6,251,899

總貸款連利息

$14,646,649

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$28,857	$11,828	$40,685	$8,382,922
2	$28,816	$11,869	$40,685	$8,371,053
3	$28,775	$11,910	$40,685	$8,359,143
4	$28,735	$11,951	$40,685	$8,347,193
5	$28,693	$11,992	$40,685	$8,335,201
6	$28,652	$12,033	$40,685	$8,323,168
7	$28,611	$12,074	$40,685	$8,311,094
8	$28,569	$12,116	$40,685	$8,298,978
9	$28,528	$12,157	$40,685	$8,286,821
10	$28,486	$12,199	$40,685	$8,274,622
11	$28,444	$12,241	$40,685	$8,262,381
12	$28,402	$12,283	$40,685	$8,250,097

第1年供款共

$488,222

第1年利息

$343,569

第1年共還本金

$144,653

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$28,360	$12,325	$40,685	$8,237,772
14	$28,317	$12,368	$40,685	$8,225,404
15	$28,275	$12,410	$40,685	$8,212,994
16	$28,232	$12,453	$40,685	$8,200,541
17	$28,189	$12,496	$40,685	$8,188,045
18	$28,146	$12,539	$40,685	$8,175,506
19	$28,103	$12,582	$40,685	$8,162,925
20	$28,060	$12,625	$40,685	$8,150,299
21	$28,017	$12,668	$40,685	$8,137,631
22	$27,973	$12,712	$40,685	$8,124,919
23	$27,929	$12,756	$40,685	$8,112,163
24	$27,886	$12,800	$40,685	$8,099,364

第2年供款共

$488,222

第2年利息

$337,488

第2年共還本金

$150,734

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$27,842	$12,844	$40,685	$8,086,520
26	$27,797	$12,888	$40,685	$8,073,632
27	$27,753	$12,932	$40,685	$8,060,700
28	$27,709	$12,976	$40,685	$8,047,724
29	$27,664	$13,021	$40,685	$8,034,703
30	$27,619	$13,066	$40,685	$8,021,637
31	$27,574	$13,111	$40,685	$8,008,526
32	$27,529	$13,156	$40,685	$7,995,370
33	$27,484	$13,201	$40,685	$7,982,169
34	$27,439	$13,246	$40,685	$7,968,923
35	$27,393	$13,292	$40,685	$7,955,631
36	$27,347	$13,338	$40,685	$7,942,293

第3年供款共

$488,222

第3年利息

$331,151

第3年共還本金

$157,070

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$27,302	$13,384	$40,685	$7,928,910
38	$27,256	$13,430	$40,685	$7,915,480
39	$27,209	$13,476	$40,685	$7,902,005
40	$27,163	$13,522	$40,685	$7,888,483
41	$27,117	$13,568	$40,685	$7,874,914
42	$27,070	$13,615	$40,685	$7,861,299
43	$27,023	$13,662	$40,685	$7,847,637
44	$26,976	$13,709	$40,685	$7,833,928
45	$26,929	$13,756	$40,685	$7,820,172
46	$26,882	$13,803	$40,685	$7,806,369
47	$26,834	$13,851	$40,685	$7,792,518
48	$26,787	$13,898	$40,685	$7,778,620

第4年供款共

$488,222

第4年利息

$324,548

第4年共還本金

$163,673

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$26,739	$13,946	$40,685	$7,764,674
50	$26,691	$13,994	$40,685	$7,750,680
51	$26,643	$14,042	$40,685	$7,736,637
52	$26,595	$14,090	$40,685	$7,722,547
53	$26,546	$14,139	$40,685	$7,708,408
54	$26,498	$14,187	$40,685	$7,694,221
55	$26,449	$14,236	$40,685	$7,679,984
56	$26,400	$14,285	$40,685	$7,665,699
57	$26,351	$14,334	$40,685	$7,651,365
58	$26,302	$14,384	$40,685	$7,636,981
59	$26,252	$14,433	$40,685	$7,622,548
60	$26,203	$14,483	$40,685	$7,608,066

第5年供款共

$488,222

第5年利息

$317,668

第5年共還本金

$170,554

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$26,153	$14,532	$40,685	$7,593,533
62	$26,103	$14,582	$40,685	$7,578,951
63	$26,053	$14,632	$40,685	$7,564,318
64	$26,002	$14,683	$40,685	$7,549,636
65	$25,952	$14,733	$40,685	$7,534,902
66	$25,901	$14,784	$40,685	$7,520,118
67	$25,850	$14,835	$40,685	$7,505,284
68	$25,799	$14,886	$40,685	$7,490,398
69	$25,748	$14,937	$40,685	$7,475,461
70	$25,697	$14,988	$40,685	$7,460,473
71	$25,645	$15,040	$40,685	$7,445,433
72	$25,594	$15,091	$40,685	$7,430,342

第6年供款共

$488,222

第6年利息

$310,498

第6年共還本金

$177,724

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$25,542	$15,143	$40,685	$7,415,198
74	$25,490	$15,195	$40,685	$7,400,003
75	$25,438	$15,248	$40,685	$7,384,755
76	$25,385	$15,300	$40,685	$7,369,455
77	$25,333	$15,353	$40,685	$7,354,103
78	$25,280	$15,405	$40,685	$7,338,697
79	$25,227	$15,458	$40,685	$7,323,239
80	$25,174	$15,511	$40,685	$7,307,727
81	$25,120	$15,565	$40,685	$7,292,163
82	$25,067	$15,618	$40,685	$7,276,544
83	$25,013	$15,672	$40,685	$7,260,872
84	$24,959	$15,726	$40,685	$7,245,146

第7年供款共

$488,222

第7年利息

$303,026

第7年共還本金

$185,195

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$24,905	$15,780	$40,685	$7,229,366
86	$24,851	$15,834	$40,685	$7,213,532
87	$24,797	$15,889	$40,685	$7,197,644
88	$24,742	$15,943	$40,685	$7,181,700
89	$24,687	$15,998	$40,685	$7,165,702
90	$24,632	$16,053	$40,685	$7,149,649
91	$24,577	$16,108	$40,685	$7,133,541
92	$24,522	$16,164	$40,685	$7,117,378
93	$24,466	$16,219	$40,685	$7,101,158
94	$24,410	$16,275	$40,685	$7,084,883
95	$24,354	$16,331	$40,685	$7,068,553
96	$24,298	$16,387	$40,685	$7,052,166

第8年供款共

$488,222

第8年利息

$295,241

第8年共還本金

$192,981

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$24,242	$16,443	$40,685	$7,035,722
98	$24,185	$16,500	$40,685	$7,019,222
99	$24,129	$16,557	$40,685	$7,002,666
100	$24,072	$16,613	$40,685	$6,986,052
101	$24,015	$16,671	$40,685	$6,969,382
102	$23,957	$16,728	$40,685	$6,952,654
103	$23,900	$16,785	$40,685	$6,935,869
104	$23,842	$16,843	$40,685	$6,919,026
105	$23,784	$16,901	$40,685	$6,902,125
106	$23,726	$16,959	$40,685	$6,885,165
107	$23,668	$17,017	$40,685	$6,868,148
108	$23,609	$17,076	$40,685	$6,851,072

第9年供款共

$488,222

第9年利息

$287,128

第9年共還本金

$201,093

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$23,551	$17,135	$40,685	$6,833,938
110	$23,492	$17,193	$40,685	$6,816,744
111	$23,433	$17,253	$40,685	$6,799,492
112	$23,373	$17,312	$40,685	$6,782,180
113	$23,314	$17,371	$40,685	$6,764,808
114	$23,254	$17,431	$40,685	$6,747,377
115	$23,194	$17,491	$40,685	$6,729,886
116	$23,134	$17,551	$40,685	$6,712,335
117	$23,074	$17,611	$40,685	$6,694,724
118	$23,013	$17,672	$40,685	$6,677,052
119	$22,952	$17,733	$40,685	$6,659,319
120	$22,891	$17,794	$40,685	$6,641,525

第10年供款共

$488,222

第10年利息

$278,674

第10年共還本金

$209,547

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$22,830	$17,855	$40,685	$6,623,670
122	$22,769	$17,916	$40,685	$6,605,754
123	$22,707	$17,978	$40,685	$6,587,776
124	$22,645	$18,040	$40,685	$6,569,736
125	$22,583	$18,102	$40,685	$6,551,635
126	$22,521	$18,164	$40,685	$6,533,471
127	$22,459	$18,226	$40,685	$6,515,244
128	$22,396	$18,289	$40,685	$6,496,956
129	$22,333	$18,352	$40,685	$6,478,604
130	$22,270	$18,415	$40,685	$6,460,189
131	$22,207	$18,478	$40,685	$6,441,710
132	$22,143	$18,542	$40,685	$6,423,169

第11年供款共

$488,222

第11年利息

$269,865

第11年共還本金

$218,356

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$22,080	$18,605	$40,685	$6,404,563
134	$22,016	$18,669	$40,685	$6,385,894
135	$21,952	$18,734	$40,685	$6,367,160
136	$21,887	$18,798	$40,685	$6,348,362
137	$21,822	$18,863	$40,685	$6,329,500
138	$21,758	$18,927	$40,685	$6,310,572
139	$21,693	$18,993	$40,685	$6,291,580
140	$21,627	$19,058	$40,685	$6,272,522
141	$21,562	$19,123	$40,685	$6,253,398
142	$21,496	$19,189	$40,685	$6,234,209
143	$21,430	$19,255	$40,685	$6,214,954
144	$21,364	$19,321	$40,685	$6,195,633

第12年供款共

$488,222

第12年利息

$260,686

第12年共還本金

$227,536

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$21,297	$19,388	$40,685	$6,176,245
146	$21,231	$19,454	$40,685	$6,156,791
147	$21,164	$19,521	$40,685	$6,137,270
148	$21,097	$19,588	$40,685	$6,117,682
149	$21,030	$19,656	$40,685	$6,098,026
150	$20,962	$19,723	$40,685	$6,078,303
151	$20,894	$19,791	$40,685	$6,058,512
152	$20,826	$19,859	$40,685	$6,038,653
153	$20,758	$19,927	$40,685	$6,018,726
154	$20,689	$19,996	$40,685	$5,998,730
155	$20,621	$20,064	$40,685	$5,978,665
156	$20,552	$20,133	$40,685	$5,958,532

第13年供款共

$488,222

第13年利息

$251,120

第13年共還本金

$237,101

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$20,482	$20,203	$40,685	$5,938,329
158	$20,413	$20,272	$40,685	$5,918,057
159	$20,343	$20,342	$40,685	$5,897,715
160	$20,273	$20,412	$40,685	$5,877,304
161	$20,203	$20,482	$40,685	$5,856,822
162	$20,133	$20,552	$40,685	$5,836,269
163	$20,062	$20,623	$40,685	$5,815,646
164	$19,991	$20,694	$40,685	$5,794,953
165	$19,920	$20,765	$40,685	$5,774,188
166	$19,849	$20,836	$40,685	$5,753,351
167	$19,777	$20,908	$40,685	$5,732,443
168	$19,705	$20,980	$40,685	$5,711,463

第14年供款共

$488,222

第14年利息

$241,153

第14年共還本金

$247,069

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$19,633	$21,052	$40,685	$5,690,411
170	$19,561	$21,124	$40,685	$5,669,287
171	$19,488	$21,197	$40,685	$5,648,090
172	$19,415	$21,270	$40,685	$5,626,820
173	$19,342	$21,343	$40,685	$5,605,477
174	$19,269	$21,416	$40,685	$5,584,061
175	$19,195	$21,490	$40,685	$5,562,571
176	$19,121	$21,564	$40,685	$5,541,007
177	$19,047	$21,638	$40,685	$5,519,369
178	$18,973	$21,712	$40,685	$5,497,657
179	$18,898	$21,787	$40,685	$5,475,870
180	$18,823	$21,862	$40,685	$5,454,008

第15年供款共

$488,222

第15年利息

$230,767

第15年共還本金

$257,455

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$18,748	$21,937	$40,685	$5,432,071
182	$18,673	$22,012	$40,685	$5,410,059
183	$18,597	$22,088	$40,685	$5,387,971
184	$18,521	$22,164	$40,685	$5,365,807
185	$18,445	$22,240	$40,685	$5,343,567
186	$18,369	$22,317	$40,685	$5,321,250
187	$18,292	$22,393	$40,685	$5,298,857
188	$18,215	$22,470	$40,685	$5,276,386
189	$18,138	$22,548	$40,685	$5,253,839
190	$18,060	$22,625	$40,685	$5,231,214
191	$17,982	$22,703	$40,685	$5,208,511
192	$17,904	$22,781	$40,685	$5,185,730

第16年供款共

$488,222

第16年利息

$219,943

第16年共還本金

$268,278

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$17,826	$22,859	$40,685	$5,162,871
194	$17,747	$22,938	$40,685	$5,139,933
195	$17,669	$23,017	$40,685	$5,116,917
196	$17,589	$23,096	$40,685	$5,093,821
197	$17,510	$23,175	$40,685	$5,070,646
198	$17,430	$23,255	$40,685	$5,047,391
199	$17,350	$23,335	$40,685	$5,024,056
200	$17,270	$23,415	$40,685	$5,000,641
201	$17,190	$23,495	$40,685	$4,977,146
202	$17,109	$23,576	$40,685	$4,953,570
203	$17,028	$23,657	$40,685	$4,929,912
204	$16,947	$23,739	$40,685	$4,906,174

第17年供款共

$488,222

第17年利息

$208,665

第17年共還本金

$279,556

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$16,865	$23,820	$40,685	$4,882,354
206	$16,783	$23,902	$40,685	$4,858,452
207	$16,701	$23,984	$40,685	$4,834,467
208	$16,618	$24,067	$40,685	$4,810,401
209	$16,536	$24,149	$40,685	$4,786,251
210	$16,453	$24,232	$40,685	$4,762,019
211	$16,369	$24,316	$40,685	$4,737,703
212	$16,286	$24,399	$40,685	$4,713,304
213	$16,202	$24,483	$40,685	$4,688,821
214	$16,118	$24,567	$40,685	$4,664,253
215	$16,033	$24,652	$40,685	$4,639,602
216	$15,949	$24,737	$40,685	$4,614,865

第18年供款共

$488,222

第18年利息

$196,913

第18年共還本金

$291,309

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$15,864	$24,822	$40,685	$4,590,044
218	$15,778	$24,907	$40,685	$4,565,137
219	$15,693	$24,992	$40,685	$4,540,144
220	$15,607	$25,078	$40,685	$4,515,066
221	$15,521	$25,165	$40,685	$4,489,901
222	$15,434	$25,251	$40,685	$4,464,650
223	$15,347	$25,338	$40,685	$4,439,312
224	$15,260	$25,425	$40,685	$4,413,887
225	$15,173	$25,512	$40,685	$4,388,375
226	$15,085	$25,600	$40,685	$4,362,775
227	$14,997	$25,688	$40,685	$4,337,087
228	$14,909	$25,776	$40,685	$4,311,310

第19年供款共

$488,222

第19年利息

$184,667

第19年共還本金

$303,555

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,820	$25,865	$40,685	$4,285,445
230	$14,731	$25,954	$40,685	$4,259,491
231	$14,642	$26,043	$40,685	$4,233,448
232	$14,552	$26,133	$40,685	$4,207,316
233	$14,463	$26,222	$40,685	$4,181,093
234	$14,373	$26,313	$40,685	$4,154,781
235	$14,282	$26,403	$40,685	$4,128,378
236	$14,191	$26,494	$40,685	$4,101,884
237	$14,100	$26,585	$40,685	$4,075,299
238	$14,009	$26,676	$40,685	$4,048,622
239	$13,917	$26,768	$40,685	$4,021,854
240	$13,825	$26,860	$40,685	$3,994,994

第20年供款共

$488,222

第20年利息

$171,906

第20年共還本金

$316,316

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,733	$26,952	$40,685	$3,968,042
242	$13,640	$27,045	$40,685	$3,940,997
243	$13,547	$27,138	$40,685	$3,913,859
244	$13,454	$27,231	$40,685	$3,886,628
245	$13,360	$27,325	$40,685	$3,859,303
246	$13,266	$27,419	$40,685	$3,831,884
247	$13,172	$27,513	$40,685	$3,804,371
248	$13,078	$27,608	$40,685	$3,776,764
249	$12,983	$27,703	$40,685	$3,749,061
250	$12,887	$27,798	$40,685	$3,721,263
251	$12,792	$27,893	$40,685	$3,693,370
252	$12,696	$27,989	$40,685	$3,665,381

第21年供款共

$488,222

第21年利息

$158,608

第21年共還本金

$329,614

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,600	$28,085	$40,685	$3,637,296
254	$12,503	$28,182	$40,685	$3,609,114
255	$12,406	$28,279	$40,685	$3,580,835
256	$12,309	$28,376	$40,685	$3,552,459
257	$12,212	$28,474	$40,685	$3,523,985
258	$12,114	$28,571	$40,685	$3,495,414
259	$12,015	$28,670	$40,685	$3,466,744
260	$11,917	$28,768	$40,685	$3,437,976
261	$11,818	$28,867	$40,685	$3,409,109
262	$11,719	$28,966	$40,685	$3,380,143
263	$11,619	$29,066	$40,685	$3,351,077
264	$11,519	$29,166	$40,685	$3,321,911

第22年供款共

$488,222

第22年利息

$144,752

第22年共還本金

$343,470

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,419	$29,266	$40,685	$3,292,645
266	$11,318	$29,367	$40,685	$3,263,278
267	$11,218	$29,468	$40,685	$3,233,811
268	$11,116	$29,569	$40,685	$3,204,242
269	$11,015	$29,671	$40,685	$3,174,571
270	$10,913	$29,773	$40,685	$3,144,799
271	$10,810	$29,875	$40,685	$3,114,924
272	$10,708	$29,978	$40,685	$3,084,946
273	$10,605	$30,081	$40,685	$3,054,865
274	$10,501	$30,184	$40,685	$3,024,681
275	$10,397	$30,288	$40,685	$2,994,394
276	$10,293	$30,392	$40,685	$2,964,002

第23年供款共

$488,222

第23年利息

$130,312

第23年共還本金

$357,909

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,189	$30,496	$40,685	$2,933,505
278	$10,084	$30,601	$40,685	$2,902,904
279	$9,979	$30,706	$40,685	$2,872,198
280	$9,873	$30,812	$40,685	$2,841,386
281	$9,767	$30,918	$40,685	$2,810,468
282	$9,661	$31,024	$40,685	$2,779,444
283	$9,554	$31,131	$40,685	$2,748,313
284	$9,447	$31,238	$40,685	$2,717,075
285	$9,340	$31,345	$40,685	$2,685,730
286	$9,232	$31,453	$40,685	$2,654,277
287	$9,124	$31,561	$40,685	$2,622,716
288	$9,016	$31,670	$40,685	$2,591,046

第24年供款共

$488,222

第24年利息

$115,266

第24年共還本金

$372,955

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,907	$31,778	$40,685	$2,559,268
290	$8,797	$31,888	$40,685	$2,527,380
291	$8,688	$31,997	$40,685	$2,495,383
292	$8,578	$32,107	$40,685	$2,463,276
293	$8,468	$32,218	$40,685	$2,431,058
294	$8,357	$32,328	$40,685	$2,398,730
295	$8,246	$32,439	$40,685	$2,366,290
296	$8,134	$32,551	$40,685	$2,333,739
297	$8,022	$32,663	$40,685	$2,301,076
298	$7,910	$32,775	$40,685	$2,268,301
299	$7,797	$32,888	$40,685	$2,235,413
300	$7,684	$33,001	$40,685	$2,202,412

第25年供款共

$488,222

第25年利息

$99,588

第25年共還本金

$388,634

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,571	$33,114	$40,685	$2,169,298
302	$7,457	$33,228	$40,685	$2,136,070
303	$7,343	$33,342	$40,685	$2,102,728
304	$7,228	$33,457	$40,685	$2,069,271
305	$7,113	$33,572	$40,685	$2,035,699
306	$6,998	$33,687	$40,685	$2,002,011
307	$6,882	$33,803	$40,685	$1,968,208
308	$6,766	$33,919	$40,685	$1,934,289
309	$6,649	$34,036	$40,685	$1,900,252
310	$6,532	$34,153	$40,685	$1,866,099
311	$6,415	$34,270	$40,685	$1,831,829
312	$6,297	$34,388	$40,685	$1,797,441

第26年供款共

$488,222

第26年利息

$83,250

第26年共還本金

$404,972

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,179	$34,506	$40,685	$1,762,934
314	$6,060	$34,625	$40,685	$1,728,309
315	$5,941	$34,744	$40,685	$1,693,565
316	$5,822	$34,864	$40,685	$1,658,702
317	$5,702	$34,983	$40,685	$1,623,718
318	$5,582	$35,104	$40,685	$1,588,615
319	$5,461	$35,224	$40,685	$1,553,391
320	$5,340	$35,345	$40,685	$1,518,045
321	$5,218	$35,467	$40,685	$1,482,578
322	$5,096	$35,589	$40,685	$1,446,990
323	$4,974	$35,711	$40,685	$1,411,278
324	$4,851	$35,834	$40,685	$1,375,445

第27年供款共

$488,222

第27年利息

$66,225

第27年共還本金

$421,996

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,728	$35,957	$40,685	$1,339,488
326	$4,604	$36,081	$40,685	$1,303,407
327	$4,480	$36,205	$40,685	$1,267,202
328	$4,356	$36,329	$40,685	$1,230,873
329	$4,231	$36,454	$40,685	$1,194,419
330	$4,106	$36,579	$40,685	$1,157,840
331	$3,980	$36,705	$40,685	$1,121,135
332	$3,854	$36,831	$40,685	$1,084,304
333	$3,727	$36,958	$40,685	$1,047,346
334	$3,600	$37,085	$40,685	$1,010,261
335	$3,473	$37,212	$40,685	$973,048
336	$3,345	$37,340	$40,685	$935,708

第28年供款共

$488,222

第28年利息

$48,485

第28年共還本金

$439,736

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,216	$37,469	$40,685	$898,240
338	$3,088	$37,597	$40,685	$860,642
339	$2,958	$37,727	$40,685	$822,915
340	$2,829	$37,856	$40,685	$785,059
341	$2,699	$37,986	$40,685	$747,073
342	$2,568	$38,117	$40,685	$708,955
343	$2,437	$38,248	$40,685	$670,707
344	$2,306	$38,380	$40,685	$632,328
345	$2,174	$38,512	$40,685	$593,816
346	$2,041	$38,644	$40,685	$555,172
347	$1,908	$38,777	$40,685	$516,396
348	$1,775	$38,910	$40,685	$477,486

第29年供款共

$488,222

第29年利息

$29,999

第29年共還本金

$458,222

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,641	$39,044	$40,685	$438,442
350	$1,507	$39,178	$40,685	$399,264
351	$1,372	$39,313	$40,685	$359,951
352	$1,237	$39,448	$40,685	$320,503
353	$1,102	$39,583	$40,685	$280,920
354	$966	$39,719	$40,685	$241,201
355	$829	$39,856	$40,685	$201,345
356	$692	$39,993	$40,685	$161,352
357	$555	$40,130	$40,685	$121,221
358	$417	$40,268	$40,685	$80,953
359	$278	$40,407	$40,685	$40,546
360	$139	$40,546	$40,685	$0

第30年供款共

$488,222

第30年利息

$10,736

第30年共還本金

$477,486

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$15,937,649

免責聲明

筍盤推介

按揭保險費
info