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$18,083,994

每月供款
$71,039

首期

$-7,820,000

總貸款額

$15,820,000

總利息

$9,753,994

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-7,490,000

按月供比率計算

$142,078

置業成本總預算

HK$-7,490,000

首期

$-7,820,000
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

$142,078

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

馬鞍山迎海第03期星灣御第23座

thumb_up

高層靚裝, 即買即住

實

480 呎

@14,583

directions_run 日內即走

售$700 萬

實

480 呎

@14,583

售$700 萬

directions_run 日內即走

VR實景

粉嶺牽晴間第11座

thumb_up

罕有連平台

實

616 呎

@11,818

建

868 呎

@8,387

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$728 萬

實

616 呎

@11,818

建

868 呎

@8,387

售$728 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

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

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

獨家

馬鞍山曉峰灣畔第05座極高層

thumb_up

曉峰灣畔第05座

實

510 呎

@14,706

建

643 呎

@11,664

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

510 呎

@14,706

建

643 呎

@11,664

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢逸瓏海滙第03座

thumb_up

逸瓏海滙

實

424 呎

@16,509

local_offer 低水筍價

售$700 萬

實

424 呎

@16,509

售$700 萬

local_offer 低水筍價

西貢逸瓏園

thumb_up

西貢市中心低密度豪宅

實

662 呎

@13,595

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

售$900 萬

實

662 呎

@13,595

售$900 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山銀湖天峰第02座

thumb_up

銀湖天峰2房+工人房古典內園池景

實

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

售$900 萬

實

604 呎

@14,901

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 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09座

thumb_up

馬鞍山聽濤雅苑東南靚裝 (已租)

實

748 呎

@11,898

建

930 呎

@9,570

local_fire_department 至HIT

售$890 萬

實

748 呎

@11,898

建

930 呎

@9,570

售$890 萬

local_fire_department 至HIT

VR實景

粉嶺牽晴間第12座

thumb_up

巨廳三房,綠蔭山景

實

714 呎

@10,924

建

978 呎

@7,975

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

售$780 萬

實

714 呎

@10,924

建

978 呎

@7,975

售$780 萬

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

馬鞍山海典灣第05座

thumb_up

海典灣 3房1套海景單位車位充足

實

688 呎

@11,483

建

925 呎

@8,541

local_fire_department 至HIT

售$790 萬

實

688 呎

@11,483

建

925 呎

@8,541

售$790 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$94,682	$72,755	$59,621	$50,883
1.500	$98,202	$76,339	$63,270	$54,598
2.000	$101,803	$80,031	$67,054	$58,474
2.500	$105,486	$83,831	$70,971	$62,508
3.000	$109,250	$87,737	$75,020	$66,698
3.500	$113,094	$91,750	$79,199	$71,039
4.000	$117,019	$95,866	$83,504	$75,527
4.500	$121,022	$100,085	$87,933	$80,158
5.000	$125,104	$104,405	$92,482	$84,925
5.500	$129,263	$108,824	$97,149	$89,824
6.000	$133,498	$113,339	$101,928	$94,849

每月供款$71,039

年期

30年

貸款金額

$15,820,000

總利息

$9,753,994

總貸款連利息

$25,573,994

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$46,142	$24,897	$71,039	$15,795,103
2	$46,069	$24,970	$71,039	$15,770,133
3	$45,996	$25,043	$71,039	$15,745,090
4	$45,923	$25,116	$71,039	$15,719,975
5	$45,850	$25,189	$71,039	$15,694,786
6	$45,776	$25,262	$71,039	$15,669,523
7	$45,703	$25,336	$71,039	$15,644,187
8	$45,629	$25,410	$71,039	$15,618,777
9	$45,555	$25,484	$71,039	$15,593,293
10	$45,480	$25,558	$71,039	$15,567,735
11	$45,406	$25,633	$71,039	$15,542,102
12	$45,331	$25,708	$71,039	$15,516,394

第1年供款共

$852,466

第1年利息

$548,860

第1年共還本金

$303,606

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$45,256	$25,783	$71,039	$15,490,611
14	$45,181	$25,858	$71,039	$15,464,753
15	$45,106	$25,933	$71,039	$15,438,820
16	$45,030	$26,009	$71,039	$15,412,811
17	$44,954	$26,085	$71,039	$15,386,726
18	$44,878	$26,161	$71,039	$15,360,565
19	$44,802	$26,237	$71,039	$15,334,328
20	$44,725	$26,314	$71,039	$15,308,014
21	$44,648	$26,390	$71,039	$15,281,624
22	$44,571	$26,467	$71,039	$15,255,156
23	$44,494	$26,545	$71,039	$15,228,612
24	$44,417	$26,622	$71,039	$15,201,990

第2年供款共

$852,466

第2年利息

$538,062

第2年共還本金

$314,404

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$44,339	$26,700	$71,039	$15,175,290
26	$44,261	$26,778	$71,039	$15,148,512
27	$44,183	$26,856	$71,039	$15,121,657
28	$44,105	$26,934	$71,039	$15,094,722
29	$44,026	$27,013	$71,039	$15,067,710
30	$43,947	$27,091	$71,039	$15,040,618
31	$43,868	$27,170	$71,039	$15,013,448
32	$43,789	$27,250	$71,039	$14,986,198
33	$43,710	$27,329	$71,039	$14,958,869
34	$43,630	$27,409	$71,039	$14,931,460
35	$43,550	$27,489	$71,039	$14,903,972
36	$43,470	$27,569	$71,039	$14,876,403

第3年供款共

$852,466

第3年利息

$526,880

第3年共還本金

$325,587

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$43,390	$27,649	$71,039	$14,848,753
38	$43,309	$27,730	$71,039	$14,821,023
39	$43,228	$27,811	$71,039	$14,793,213
40	$43,147	$27,892	$71,039	$14,765,321
41	$43,066	$27,973	$71,039	$14,737,347
42	$42,984	$28,055	$71,039	$14,709,292
43	$42,902	$28,137	$71,039	$14,681,155
44	$42,820	$28,219	$71,039	$14,652,937
45	$42,738	$28,301	$71,039	$14,624,635
46	$42,655	$28,384	$71,039	$14,596,252
47	$42,572	$28,466	$71,039	$14,567,785
48	$42,489	$28,549	$71,039	$14,539,236

第4年供款共

$852,466

第4年利息

$515,300

第4年共還本金

$337,167

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$42,406	$28,633	$71,039	$14,510,603
50	$42,323	$28,716	$71,039	$14,481,887
51	$42,239	$28,800	$71,039	$14,453,087
52	$42,155	$28,884	$71,039	$14,424,203
53	$42,071	$28,968	$71,039	$14,395,234
54	$41,986	$29,053	$71,039	$14,366,182
55	$41,901	$29,138	$71,039	$14,337,044
56	$41,816	$29,222	$71,039	$14,307,822
57	$41,731	$29,308	$71,039	$14,278,514
58	$41,646	$29,393	$71,039	$14,249,121
59	$41,560	$29,479	$71,039	$14,219,642
60	$41,474	$29,565	$71,039	$14,190,077

第5年供款共

$852,466

第5年利息

$503,308

第5年共還本金

$349,159

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$41,388	$29,651	$71,039	$14,160,426
62	$41,301	$29,738	$71,039	$14,130,688
63	$41,215	$29,824	$71,039	$14,100,864
64	$41,128	$29,911	$71,039	$14,070,952
65	$41,040	$29,999	$71,039	$14,040,954
66	$40,953	$30,086	$71,039	$14,010,868
67	$40,865	$30,174	$71,039	$13,980,694
68	$40,777	$30,262	$71,039	$13,950,432
69	$40,689	$30,350	$71,039	$13,920,082
70	$40,600	$30,439	$71,039	$13,889,643
71	$40,511	$30,527	$71,039	$13,859,116
72	$40,422	$30,616	$71,039	$13,828,499

第6年供款共

$852,466

第6年利息

$490,889

第6年共還本金

$361,577

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$40,333	$30,706	$71,039	$13,797,794
74	$40,244	$30,795	$71,039	$13,766,998
75	$40,154	$30,885	$71,039	$13,736,113
76	$40,064	$30,975	$71,039	$13,705,138
77	$39,973	$31,066	$71,039	$13,674,073
78	$39,883	$31,156	$71,039	$13,642,916
79	$39,792	$31,247	$71,039	$13,611,669
80	$39,701	$31,338	$71,039	$13,580,331
81	$39,609	$31,430	$71,039	$13,548,902
82	$39,518	$31,521	$71,039	$13,517,380
83	$39,426	$31,613	$71,039	$13,485,767
84	$39,333	$31,705	$71,039	$13,454,062

第7年供款共

$852,466

第7年利息

$478,029

第7年共還本金

$374,438

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$39,241	$31,798	$71,039	$13,422,264
86	$39,148	$31,891	$71,039	$13,390,373
87	$39,055	$31,984	$71,039	$13,358,390
88	$38,962	$32,077	$71,039	$13,326,313
89	$38,868	$32,170	$71,039	$13,294,142
90	$38,775	$32,264	$71,039	$13,261,878
91	$38,680	$32,358	$71,039	$13,229,520
92	$38,586	$32,453	$71,039	$13,197,067
93	$38,491	$32,547	$71,039	$13,164,519
94	$38,397	$32,642	$71,039	$13,131,877
95	$38,301	$32,738	$71,039	$13,099,140
96	$38,206	$32,833	$71,039	$13,066,307

第8年供款共

$852,466

第8年利息

$464,711

第8年共還本金

$387,755

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$38,110	$32,929	$71,039	$13,033,378
98	$38,014	$33,025	$71,039	$13,000,353
99	$37,918	$33,121	$71,039	$12,967,232
100	$37,821	$33,218	$71,039	$12,934,014
101	$37,724	$33,315	$71,039	$12,900,699
102	$37,627	$33,412	$71,039	$12,867,287
103	$37,530	$33,509	$71,039	$12,833,778
104	$37,432	$33,607	$71,039	$12,800,171
105	$37,334	$33,705	$71,039	$12,766,466
106	$37,236	$33,803	$71,039	$12,732,663
107	$37,137	$33,902	$71,039	$12,698,761
108	$37,038	$34,001	$71,039	$12,664,760

第9年供款共

$852,466

第9年利息

$450,920

第9年共還本金

$401,547

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$36,939	$34,100	$71,039	$12,630,660
110	$36,839	$34,199	$71,039	$12,596,461
111	$36,740	$34,299	$71,039	$12,562,161
112	$36,640	$34,399	$71,039	$12,527,762
113	$36,539	$34,500	$71,039	$12,493,263
114	$36,439	$34,600	$71,039	$12,458,662
115	$36,338	$34,701	$71,039	$12,423,961
116	$36,237	$34,802	$71,039	$12,389,159
117	$36,135	$34,904	$71,039	$12,354,255
118	$36,033	$35,006	$71,039	$12,319,250
119	$35,931	$35,108	$71,039	$12,284,142
120	$35,829	$35,210	$71,039	$12,248,932

第10年供款共

$852,466

第10年利息

$436,638

第10年共還本金

$415,828

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$35,726	$35,313	$71,039	$12,213,619
122	$35,623	$35,416	$71,039	$12,178,203
123	$35,520	$35,519	$71,039	$12,142,684
124	$35,416	$35,623	$71,039	$12,107,061
125	$35,312	$35,727	$71,039	$12,071,335
126	$35,208	$35,831	$71,039	$12,035,504
127	$35,104	$35,935	$71,039	$11,999,568
128	$34,999	$36,040	$71,039	$11,963,528
129	$34,894	$36,145	$71,039	$11,927,383
130	$34,788	$36,251	$71,039	$11,891,132
131	$34,682	$36,356	$71,039	$11,854,776
132	$34,576	$36,462	$71,039	$11,818,314

第11年供款共

$852,466

第11年利息

$421,848

第11年共還本金

$430,618

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$34,470	$36,569	$71,039	$11,781,745
134	$34,363	$36,675	$71,039	$11,745,069
135	$34,256	$36,782	$71,039	$11,708,287
136	$34,149	$36,890	$71,039	$11,671,397
137	$34,042	$36,997	$71,039	$11,634,400
138	$33,934	$37,105	$71,039	$11,597,295
139	$33,825	$37,213	$71,039	$11,560,081
140	$33,717	$37,322	$71,039	$11,522,759
141	$33,608	$37,431	$71,039	$11,485,329
142	$33,499	$37,540	$71,039	$11,447,789
143	$33,389	$37,649	$71,039	$11,410,139
144	$33,280	$37,759	$71,039	$11,372,380

第12年供款共

$852,466

第12年利息

$406,533

第12年共還本金

$445,934

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$33,169	$37,869	$71,039	$11,334,510
146	$33,059	$37,980	$71,039	$11,296,530
147	$32,948	$38,091	$71,039	$11,258,440
148	$32,837	$38,202	$71,039	$11,220,238
149	$32,726	$38,313	$71,039	$11,181,925
150	$32,614	$38,425	$71,039	$11,143,500
151	$32,502	$38,537	$71,039	$11,104,963
152	$32,389	$38,649	$71,039	$11,066,314
153	$32,277	$38,762	$71,039	$11,027,551
154	$32,164	$38,875	$71,039	$10,988,676
155	$32,050	$38,989	$71,039	$10,949,688
156	$31,937	$39,102	$71,039	$10,910,585

第13年供款共

$852,466

第13年利息

$390,672

第13年共還本金

$461,794

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$31,823	$39,216	$71,039	$10,871,369
158	$31,708	$39,331	$71,039	$10,832,038
159	$31,593	$39,445	$71,039	$10,792,593
160	$31,478	$39,560	$71,039	$10,753,032
161	$31,363	$39,676	$71,039	$10,713,357
162	$31,247	$39,792	$71,039	$10,673,565
163	$31,131	$39,908	$71,039	$10,633,657
164	$31,015	$40,024	$71,039	$10,593,633
165	$30,898	$40,141	$71,039	$10,553,493
166	$30,781	$40,258	$71,039	$10,513,235
167	$30,664	$40,375	$71,039	$10,472,859
168	$30,546	$40,493	$71,039	$10,432,366

第14年供款共

$852,466

第14年利息

$374,247

第14年共還本金

$478,219

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$30,428	$40,611	$71,039	$10,391,755
170	$30,309	$40,730	$71,039	$10,351,026
171	$30,190	$40,848	$71,039	$10,310,177
172	$30,071	$40,968	$71,039	$10,269,210
173	$29,952	$41,087	$71,039	$10,228,123
174	$29,832	$41,207	$71,039	$10,186,916
175	$29,712	$41,327	$71,039	$10,145,589
176	$29,591	$41,448	$71,039	$10,104,141
177	$29,470	$41,568	$71,039	$10,062,573
178	$29,349	$41,690	$71,039	$10,020,883
179	$29,228	$41,811	$71,039	$9,979,072
180	$29,106	$41,933	$71,039	$9,937,139

第15年供款共

$852,466

第15年利息

$357,239

第15年共還本金

$495,228

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$28,983	$42,056	$71,039	$9,895,083
182	$28,861	$42,178	$71,039	$9,852,905
183	$28,738	$42,301	$71,039	$9,810,604
184	$28,614	$42,425	$71,039	$9,768,179
185	$28,491	$42,548	$71,039	$9,725,631
186	$28,366	$42,672	$71,039	$9,682,958
187	$28,242	$42,797	$71,039	$9,640,161
188	$28,117	$42,922	$71,039	$9,597,240
189	$27,992	$43,047	$71,039	$9,554,193
190	$27,866	$43,172	$71,039	$9,511,020
191	$27,740	$43,298	$71,039	$9,467,722
192	$27,614	$43,425	$71,039	$9,424,297

第16年供款共

$852,466

第16年利息

$339,625

第16年共還本金

$512,842

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$27,488	$43,551	$71,039	$9,380,746
194	$27,361	$43,678	$71,039	$9,337,067
195	$27,233	$43,806	$71,039	$9,293,262
196	$27,105	$43,934	$71,039	$9,249,328
197	$26,977	$44,062	$71,039	$9,205,267
198	$26,849	$44,190	$71,039	$9,161,076
199	$26,720	$44,319	$71,039	$9,116,757
200	$26,591	$44,448	$71,039	$9,072,309
201	$26,461	$44,578	$71,039	$9,027,731
202	$26,331	$44,708	$71,039	$8,983,023
203	$26,200	$44,838	$71,039	$8,938,185
204	$26,070	$44,969	$71,039	$8,893,215

第17年供款共

$852,466

第17年利息

$321,385

第17年共還本金

$531,082

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$25,939	$45,100	$71,039	$8,848,115
206	$25,807	$45,232	$71,039	$8,802,883
207	$25,675	$45,364	$71,039	$8,757,519
208	$25,543	$45,496	$71,039	$8,712,023
209	$25,410	$45,629	$71,039	$8,666,395
210	$25,277	$45,762	$71,039	$8,620,633
211	$25,144	$45,895	$71,039	$8,574,737
212	$25,010	$46,029	$71,039	$8,528,708
213	$24,875	$46,163	$71,039	$8,482,545
214	$24,741	$46,298	$71,039	$8,436,247
215	$24,606	$46,433	$71,039	$8,389,813
216	$24,470	$46,569	$71,039	$8,343,245

第18年供款共

$852,466

第18年利息

$302,496

第18年共還本金

$549,971

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$24,334	$46,704	$71,039	$8,296,540
218	$24,198	$46,841	$71,039	$8,249,700
219	$24,062	$46,977	$71,039	$8,202,723
220	$23,925	$47,114	$71,039	$8,155,608
221	$23,787	$47,252	$71,039	$8,108,357
222	$23,649	$47,389	$71,039	$8,060,967
223	$23,511	$47,528	$71,039	$8,013,439
224	$23,373	$47,666	$71,039	$7,965,773
225	$23,234	$47,805	$71,039	$7,917,968
226	$23,094	$47,945	$71,039	$7,870,023
227	$22,954	$48,085	$71,039	$7,821,938
228	$22,814	$48,225	$71,039	$7,773,713

第19年供款共

$852,466

第19年利息

$282,935

第19年共還本金

$569,531

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$22,673	$48,366	$71,039	$7,725,348
230	$22,532	$48,507	$71,039	$7,676,841
231	$22,391	$48,648	$71,039	$7,628,193
232	$22,249	$48,790	$71,039	$7,579,403
233	$22,107	$48,932	$71,039	$7,530,471
234	$21,964	$49,075	$71,039	$7,481,396
235	$21,821	$49,218	$71,039	$7,432,178
236	$21,677	$49,362	$71,039	$7,382,816
237	$21,533	$49,506	$71,039	$7,333,310
238	$21,389	$49,650	$71,039	$7,283,660
239	$21,244	$49,795	$71,039	$7,233,866
240	$21,099	$49,940	$71,039	$7,183,925

第20年供款共

$852,466

第20年利息

$262,678

第20年共還本金

$589,788

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$20,953	$50,086	$71,039	$7,133,840
242	$20,807	$50,232	$71,039	$7,083,608
243	$20,661	$50,378	$71,039	$7,033,229
244	$20,514	$50,525	$71,039	$6,982,704
245	$20,366	$50,673	$71,039	$6,932,032
246	$20,218	$50,820	$71,039	$6,881,211
247	$20,070	$50,969	$71,039	$6,830,242
248	$19,922	$51,117	$71,039	$6,779,125
249	$19,772	$51,266	$71,039	$6,727,859
250	$19,623	$51,416	$71,039	$6,676,443
251	$19,473	$51,566	$71,039	$6,624,877
252	$19,323	$51,716	$71,039	$6,573,161

第21年供款共

$852,466

第21年利息

$241,702

第21年共還本金

$610,765

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$19,172	$51,867	$71,039	$6,521,293
254	$19,020	$52,018	$71,039	$6,469,275
255	$18,869	$52,170	$71,039	$6,417,105
256	$18,717	$52,322	$71,039	$6,364,782
257	$18,564	$52,475	$71,039	$6,312,308
258	$18,411	$52,628	$71,039	$6,259,680
259	$18,257	$52,781	$71,039	$6,206,898
260	$18,103	$52,935	$71,039	$6,153,963
261	$17,949	$53,090	$71,039	$6,100,873
262	$17,794	$53,245	$71,039	$6,047,628
263	$17,639	$53,400	$71,039	$5,994,228
264	$17,483	$53,556	$71,039	$5,940,673

第22年供款共

$852,466

第22年利息

$219,978

第22年共還本金

$632,488

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$17,327	$53,712	$71,039	$5,886,961
266	$17,170	$53,869	$71,039	$5,833,092
267	$17,013	$54,026	$71,039	$5,779,066
268	$16,856	$54,183	$71,039	$5,724,883
269	$16,698	$54,341	$71,039	$5,670,542
270	$16,539	$54,500	$71,039	$5,616,042
271	$16,380	$54,659	$71,039	$5,561,383
272	$16,221	$54,818	$71,039	$5,506,565
273	$16,061	$54,978	$71,039	$5,451,587
274	$15,900	$55,138	$71,039	$5,396,449
275	$15,740	$55,299	$71,039	$5,341,149
276	$15,578	$55,461	$71,039	$5,285,689

第23年供款共

$852,466

第23年利息

$197,483

第23年共還本金

$654,984

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$15,417	$55,622	$71,039	$5,230,067
278	$15,254	$55,785	$71,039	$5,174,282
279	$15,092	$55,947	$71,039	$5,118,335
280	$14,928	$56,110	$71,039	$5,062,225
281	$14,765	$56,274	$71,039	$5,005,950
282	$14,601	$56,438	$71,039	$4,949,512
283	$14,436	$56,603	$71,039	$4,892,910
284	$14,271	$56,768	$71,039	$4,836,142
285	$14,105	$56,933	$71,039	$4,779,208
286	$13,939	$57,100	$71,039	$4,722,109
287	$13,773	$57,266	$71,039	$4,664,843
288	$13,606	$57,433	$71,039	$4,607,410

第24年供款共

$852,466

第24年利息

$174,187

第24年共還本金

$678,279

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$13,438	$57,601	$71,039	$4,549,809
290	$13,270	$57,769	$71,039	$4,492,040
291	$13,102	$57,937	$71,039	$4,434,103
292	$12,933	$58,106	$71,039	$4,375,997
293	$12,763	$58,276	$71,039	$4,317,722
294	$12,593	$58,446	$71,039	$4,259,276
295	$12,423	$58,616	$71,039	$4,200,660
296	$12,252	$58,787	$71,039	$4,141,873
297	$12,080	$58,958	$71,039	$4,082,915
298	$11,909	$59,130	$71,039	$4,023,784
299	$11,736	$59,303	$71,039	$3,964,482
300	$11,563	$59,476	$71,039	$3,905,006

第25年供款共

$852,466

第25年利息

$150,063

第25年共還本金

$702,404

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$11,390	$59,649	$71,039	$3,845,357
302	$11,216	$59,823	$71,039	$3,785,533
303	$11,041	$59,998	$71,039	$3,725,536
304	$10,866	$60,173	$71,039	$3,665,363
305	$10,691	$60,348	$71,039	$3,605,015
306	$10,515	$60,524	$71,039	$3,544,490
307	$10,338	$60,701	$71,039	$3,483,790
308	$10,161	$60,878	$71,039	$3,422,912
309	$9,983	$61,055	$71,039	$3,361,856
310	$9,805	$61,233	$71,039	$3,300,623
311	$9,627	$61,412	$71,039	$3,239,211
312	$9,448	$61,591	$71,039	$3,177,620

第26年供款共

$852,466

第26年利息

$125,080

第26年共還本金

$727,386

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$9,268	$61,771	$71,039	$3,115,849
314	$9,088	$61,951	$71,039	$3,053,898
315	$8,907	$62,132	$71,039	$2,991,766
316	$8,726	$62,313	$71,039	$2,929,453
317	$8,544	$62,495	$71,039	$2,866,959
318	$8,362	$62,677	$71,039	$2,804,282
319	$8,179	$62,860	$71,039	$2,741,422
320	$7,996	$63,043	$71,039	$2,678,379
321	$7,812	$63,227	$71,039	$2,615,152
322	$7,628	$63,411	$71,039	$2,551,741
323	$7,443	$63,596	$71,039	$2,488,144
324	$7,257	$63,782	$71,039	$2,424,363

第27年供款共

$852,466

第27年利息

$99,209

第27年共還本金

$753,257

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,071	$63,968	$71,039	$2,360,395
326	$6,884	$64,154	$71,039	$2,296,241
327	$6,697	$64,342	$71,039	$2,231,899
328	$6,510	$64,529	$71,039	$2,167,370
329	$6,321	$64,717	$71,039	$2,102,652
330	$6,133	$64,906	$71,039	$2,037,746
331	$5,943	$65,095	$71,039	$1,972,651
332	$5,754	$65,285	$71,039	$1,907,366
333	$5,563	$65,476	$71,039	$1,841,890
334	$5,372	$65,667	$71,039	$1,776,223
335	$5,181	$65,858	$71,039	$1,710,365
336	$4,989	$66,050	$71,039	$1,644,315

第28年供款共

$852,466

第28年利息

$72,418

第28年共還本金

$780,048

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,796	$66,243	$71,039	$1,578,072
338	$4,603	$66,436	$71,039	$1,511,636
339	$4,409	$66,630	$71,039	$1,445,006
340	$4,215	$66,824	$71,039	$1,378,181
341	$4,020	$67,019	$71,039	$1,311,162
342	$3,824	$67,215	$71,039	$1,243,948
343	$3,628	$67,411	$71,039	$1,176,537
344	$3,432	$67,607	$71,039	$1,108,930
345	$3,234	$67,804	$71,039	$1,041,125
346	$3,037	$68,002	$71,039	$973,123
347	$2,838	$68,201	$71,039	$904,922
348	$2,639	$68,400	$71,039	$836,523

第29年供款共

$852,466

第29年利息

$44,674

第29年共還本金

$807,792

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,440	$68,599	$71,039	$767,924
350	$2,240	$68,799	$71,039	$699,125
351	$2,039	$69,000	$71,039	$630,125
352	$1,838	$69,201	$71,039	$560,924
353	$1,636	$69,403	$71,039	$491,521
354	$1,434	$69,605	$71,039	$421,916
355	$1,231	$69,808	$71,039	$352,107
356	$1,027	$70,012	$71,039	$282,096
357	$823	$70,216	$71,039	$211,879
358	$618	$70,421	$71,039	$141,459
359	$413	$70,626	$71,039	$70,832
360	$207	$70,832	$71,039	$0

第30年供款共

$852,466

第30年利息

$15,944

第30年共還本金

$836,523

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$18,083,994

免責聲明

筍盤推介

按揭保險費
info