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$18,247,999

每月供款
$72,234

首期

$-8,086,000

總貸款額

$16,086,000

總利息

$9,917,999

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-7,756,000

按月供比率計算

$144,467

置業成本總預算

HK$-7,756,000

首期

$-8,086,000
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

$144,467

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

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑-大兩房-內園池景

實

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT

售$720 萬

實

526 呎

@13,688

建

656 呎

@10,976

售$720 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣

thumb_up

嘉華星濤灣, 全海景高層

實

516 呎

@14,341

建

724 呎

@10,221

hotel_class 樓王 local_offer 低水筍價

售$740 萬

實

516 呎

@14,341

建

724 呎

@10,221

售$740 萬

hotel_class 樓王 local_offer 低水筍價

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,344

建

757 呎

@11,493

local_fire_department 至HIT

售$870 萬

實

567 呎

@15,344

建

757 呎

@11,493

售$870 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

馬鞍山西徑村

thumb_up

近路方便上覆式西徑村

建

1,400 呎

@6,414

local_fire_department 至HIT

售$898 萬

建

1,400 呎

@6,414

售$898 萬

local_fire_department 至HIT

馬鞍山雲海第01期榕海臺第01座

thumb_up

新鴻基名牌樓盤環境舒適交通便利

實

392 呎

@20,102

local_fire_department 至HIT

售$788 萬

實

392 呎

@20,102

售$788 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@15,121

local_fire_department 至HIT local_offer 低水筍價

售$750 萬

實

496 呎

@15,121

售$750 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山泓碧第01座

thumb_up

泓碧高層海景2房另加什物房

實

520 呎

@17,115

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$890 萬

實

520 呎

@17,115

售$890 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

馬鞍山新港城

thumb_up

獨家靚盤**新港城4期高層,開揚遠景靚裝修三房兩廳,即買即用**

實

519 呎

@14,451

建

696 呎

@10,776

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$750 萬

實

519 呎

@14,451

建

696 呎

@10,776

售$750 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

沙田欣廷軒

thumb_up

高層開揚👍👍　買住現成新淨靚裝兩房🏠🏠

實

393 呎

@18,321

建

526 呎

@13,688

real_estate_agent 罕有放盤 pets 愛竉必選

售$720 萬

實

393 呎

@18,321

建

526 呎

@13,688

售$720 萬

real_estate_agent 罕有放盤 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$96,274	$73,979	$60,624	$51,739
1.500	$99,853	$77,622	$64,334	$55,516
2.000	$103,515	$81,376	$68,181	$59,457
2.500	$107,260	$85,240	$72,164	$63,559
3.000	$111,087	$89,213	$76,282	$67,819
3.500	$114,996	$93,292	$80,530	$72,233
4.000	$118,986	$97,478	$84,908	$76,797
4.500	$123,057	$101,768	$89,411	$81,505
5.000	$127,207	$106,160	$94,037	$86,353
5.500	$131,436	$110,654	$98,782	$91,335
6.000	$135,743	$115,245	$103,642	$96,444

每月供款$72,234

年期

30年

貸款金額

$16,086,000

總利息

$9,917,999

總貸款連利息

$26,003,999

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$46,918	$25,316	$72,233	$16,060,684
2	$46,844	$25,390	$72,233	$16,035,295
3	$46,770	$25,464	$72,233	$16,009,831
4	$46,695	$25,538	$72,233	$15,984,293
5	$46,621	$25,612	$72,233	$15,958,680
6	$46,546	$25,687	$72,233	$15,932,993
7	$46,471	$25,762	$72,233	$15,907,231
8	$46,396	$25,837	$72,233	$15,881,394
9	$46,321	$25,913	$72,233	$15,855,481
10	$46,245	$25,988	$72,233	$15,829,493
11	$46,169	$26,064	$72,233	$15,803,429
12	$46,093	$26,140	$72,233	$15,777,289

第1年供款共

$866,800

第1年利息

$558,089

第1年共還本金

$308,711

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$46,017	$26,216	$72,233	$15,751,073
14	$45,941	$26,293	$72,233	$15,724,780
15	$45,864	$26,369	$72,233	$15,698,411
16	$45,787	$26,446	$72,233	$15,671,964
17	$45,710	$26,523	$72,233	$15,645,441
18	$45,633	$26,601	$72,233	$15,618,840
19	$45,555	$26,678	$72,233	$15,592,162
20	$45,477	$26,756	$72,233	$15,565,406
21	$45,399	$26,834	$72,233	$15,538,571
22	$45,321	$26,912	$72,233	$15,511,659
23	$45,242	$26,991	$72,233	$15,484,668
24	$45,164	$27,070	$72,233	$15,457,598

第2年供款共

$866,800

第2年利息

$547,109

第2年共還本金

$319,691

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$45,085	$27,149	$72,233	$15,430,450
26	$45,005	$27,228	$72,233	$15,403,222
27	$44,926	$27,307	$72,233	$15,375,914
28	$44,846	$27,387	$72,233	$15,348,528
29	$44,767	$27,467	$72,233	$15,321,061
30	$44,686	$27,547	$72,233	$15,293,514
31	$44,606	$27,627	$72,233	$15,265,887
32	$44,526	$27,708	$72,233	$15,238,179
33	$44,445	$27,789	$72,233	$15,210,390
34	$44,364	$27,870	$72,233	$15,182,520
35	$44,282	$27,951	$72,233	$15,154,569
36	$44,201	$28,033	$72,233	$15,126,537

第3年供款共

$866,800

第3年利息

$535,739

第3年共還本金

$331,061

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$44,119	$28,114	$72,233	$15,098,423
38	$44,037	$28,196	$72,233	$15,070,226
39	$43,955	$28,279	$72,233	$15,041,948
40	$43,872	$28,361	$72,233	$15,013,587
41	$43,790	$28,444	$72,233	$14,985,143
42	$43,707	$28,527	$72,233	$14,956,617
43	$43,623	$28,610	$72,233	$14,928,007
44	$43,540	$28,693	$72,233	$14,899,313
45	$43,456	$28,777	$72,233	$14,870,536
46	$43,372	$28,861	$72,233	$14,841,675
47	$43,288	$28,945	$72,233	$14,812,730
48	$43,204	$29,030	$72,233	$14,783,701

第4年供款共

$866,800

第4年利息

$523,964

第4年共還本金

$342,836

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$43,119	$29,114	$72,233	$14,754,587
50	$43,034	$29,199	$72,233	$14,725,388
51	$42,949	$29,284	$72,233	$14,696,103
52	$42,864	$29,370	$72,233	$14,666,734
53	$42,778	$29,455	$72,233	$14,637,278
54	$42,692	$29,541	$72,233	$14,607,737
55	$42,606	$29,627	$72,233	$14,578,110
56	$42,519	$29,714	$72,233	$14,548,396
57	$42,433	$29,801	$72,233	$14,518,595
58	$42,346	$29,887	$72,233	$14,488,708
59	$42,259	$29,975	$72,233	$14,458,733
60	$42,171	$30,062	$72,233	$14,428,671

第5年供款共

$866,800

第5年利息

$511,770

第5年共還本金

$355,030

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$42,084	$30,150	$72,233	$14,398,521
62	$41,996	$30,238	$72,233	$14,368,284
63	$41,907	$30,326	$72,233	$14,337,958
64	$41,819	$30,414	$72,233	$14,307,544
65	$41,730	$30,503	$72,233	$14,277,041
66	$41,641	$30,592	$72,233	$14,246,449
67	$41,552	$30,681	$72,233	$14,215,768
68	$41,463	$30,771	$72,233	$14,184,997
69	$41,373	$30,860	$72,233	$14,154,136
70	$41,283	$30,950	$72,233	$14,123,186
71	$41,193	$31,041	$72,233	$14,092,145
72	$41,102	$31,131	$72,233	$14,061,014

第6年供款共

$866,800

第6年利息

$499,143

第6年共還本金

$367,657

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$41,011	$31,222	$72,233	$14,029,792
74	$40,920	$31,313	$72,233	$13,998,479
75	$40,829	$31,404	$72,233	$13,967,074
76	$40,737	$31,496	$72,233	$13,935,578
77	$40,645	$31,588	$72,233	$13,903,991
78	$40,553	$31,680	$72,233	$13,872,311
79	$40,461	$31,772	$72,233	$13,840,538
80	$40,368	$31,865	$72,233	$13,808,673
81	$40,275	$31,958	$72,233	$13,776,715
82	$40,182	$32,051	$72,233	$13,744,664
83	$40,089	$32,145	$72,233	$13,712,519
84	$39,995	$32,238	$72,233	$13,680,281

第7年供款共

$866,800

第7年利息

$486,066

第7年共還本金

$380,734

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$39,901	$32,333	$72,233	$13,647,948
86	$39,807	$32,427	$72,233	$13,615,521
87	$39,712	$32,521	$72,233	$13,583,000
88	$39,617	$32,616	$72,233	$13,550,384
89	$39,522	$32,711	$72,233	$13,517,672
90	$39,427	$32,807	$72,233	$13,484,865
91	$39,331	$32,902	$72,233	$13,451,963
92	$39,235	$32,998	$72,233	$13,418,965
93	$39,139	$33,095	$72,233	$13,385,870
94	$39,042	$33,191	$72,233	$13,352,679
95	$38,945	$33,288	$72,233	$13,319,391
96	$38,848	$33,385	$72,233	$13,286,005

第8年供款共

$866,800

第8年利息

$472,525

第8年共還本金

$394,275

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$38,751	$33,482	$72,233	$13,252,523
98	$38,653	$33,580	$72,233	$13,218,943
99	$38,555	$33,678	$72,233	$13,185,265
100	$38,457	$33,776	$72,233	$13,151,488
101	$38,359	$33,875	$72,233	$13,117,614
102	$38,260	$33,974	$72,233	$13,083,640
103	$38,161	$34,073	$72,233	$13,049,567
104	$38,061	$34,172	$72,233	$13,015,395
105	$37,962	$34,272	$72,233	$12,981,123
106	$37,862	$34,372	$72,233	$12,946,752
107	$37,761	$34,472	$72,233	$12,912,280
108	$37,661	$34,573	$72,233	$12,877,707

第9年供款共

$866,800

第9年利息

$458,502

第9年共還本金

$408,298

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$37,560	$34,673	$72,233	$12,843,034
110	$37,459	$34,774	$72,233	$12,808,259
111	$37,357	$34,876	$72,233	$12,773,384
112	$37,256	$34,978	$72,233	$12,738,406
113	$37,154	$35,080	$72,233	$12,703,326
114	$37,051	$35,182	$72,233	$12,668,144
115	$36,949	$35,285	$72,233	$12,632,860
116	$36,846	$35,387	$72,233	$12,597,472
117	$36,743	$35,491	$72,233	$12,561,982
118	$36,639	$35,594	$72,233	$12,526,387
119	$36,535	$35,698	$72,233	$12,490,689
120	$36,431	$35,802	$72,233	$12,454,887

第10年供款共

$866,800

第10年利息

$443,980

第10年共還本金

$422,820

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$36,327	$35,907	$72,233	$12,418,981
122	$36,222	$36,011	$72,233	$12,382,969
123	$36,117	$36,116	$72,233	$12,346,853
124	$36,012	$36,222	$72,233	$12,310,631
125	$35,906	$36,327	$72,233	$12,274,304
126	$35,800	$36,433	$72,233	$12,237,871
127	$35,694	$36,540	$72,233	$12,201,331
128	$35,587	$36,646	$72,233	$12,164,685
129	$35,480	$36,753	$72,233	$12,127,932
130	$35,373	$36,860	$72,233	$12,091,072
131	$35,266	$36,968	$72,233	$12,054,104
132	$35,158	$37,076	$72,233	$12,017,029

第11年供款共

$866,800

第11年利息

$428,941

第11年共還本金

$437,859

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$35,050	$37,184	$72,233	$11,979,845
134	$34,941	$37,292	$72,233	$11,942,553
135	$34,832	$37,401	$72,233	$11,905,152
136	$34,723	$37,510	$72,233	$11,867,642
137	$34,614	$37,619	$72,233	$11,830,023
138	$34,504	$37,729	$72,233	$11,792,294
139	$34,394	$37,839	$72,233	$11,754,454
140	$34,284	$37,950	$72,233	$11,716,505
141	$34,173	$38,060	$72,233	$11,678,445
142	$34,062	$38,171	$72,233	$11,640,273
143	$33,951	$38,283	$72,233	$11,601,991
144	$33,839	$38,394	$72,233	$11,563,597

第12年供款共

$866,800

第12年利息

$413,368

第12年共還本金

$453,432

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$33,727	$38,506	$72,233	$11,525,091
146	$33,615	$38,618	$72,233	$11,486,472
147	$33,502	$38,731	$72,233	$11,447,741
148	$33,389	$38,844	$72,233	$11,408,897
149	$33,276	$38,957	$72,233	$11,369,940
150	$33,162	$39,071	$72,233	$11,330,869
151	$33,048	$39,185	$72,233	$11,291,684
152	$32,934	$39,299	$72,233	$11,252,384
153	$32,819	$39,414	$72,233	$11,212,970
154	$32,704	$39,529	$72,233	$11,173,442
155	$32,589	$39,644	$72,233	$11,133,797
156	$32,474	$39,760	$72,233	$11,094,038

第13年供款共

$866,800

第13年利息

$397,241

第13年共還本金

$469,559

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$32,358	$39,876	$72,233	$11,054,162
158	$32,241	$39,992	$72,233	$11,014,170
159	$32,125	$40,109	$72,233	$10,974,061
160	$32,008	$40,226	$72,233	$10,933,836
161	$31,890	$40,343	$72,233	$10,893,493
162	$31,773	$40,461	$72,233	$10,853,032
163	$31,655	$40,579	$72,233	$10,812,453
164	$31,536	$40,697	$72,233	$10,771,756
165	$31,418	$40,816	$72,233	$10,730,941
166	$31,299	$40,935	$72,233	$10,690,006
167	$31,179	$41,054	$72,233	$10,648,952
168	$31,059	$41,174	$72,233	$10,607,778

第14年供款共

$866,800

第14年利息

$380,540

第14年共還本金

$486,260

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$30,939	$41,294	$72,233	$10,566,484
170	$30,819	$41,414	$72,233	$10,525,070
171	$30,698	$41,535	$72,233	$10,483,534
172	$30,577	$41,656	$72,233	$10,441,878
173	$30,455	$41,778	$72,233	$10,400,100
174	$30,334	$41,900	$72,233	$10,358,200
175	$30,211	$42,022	$72,233	$10,316,179
176	$30,089	$42,144	$72,233	$10,274,034
177	$29,966	$42,267	$72,233	$10,231,767
178	$29,843	$42,391	$72,233	$10,189,376
179	$29,719	$42,514	$72,233	$10,146,862
180	$29,595	$42,638	$72,233	$10,104,223

第15年供款共

$866,800

第15年利息

$363,245

第15年共還本金

$503,555

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$29,471	$42,763	$72,233	$10,061,461
182	$29,346	$42,887	$72,233	$10,018,573
183	$29,221	$43,012	$72,233	$9,975,561
184	$29,095	$43,138	$72,233	$9,932,423
185	$28,970	$43,264	$72,233	$9,889,159
186	$28,843	$43,390	$72,233	$9,845,769
187	$28,717	$43,517	$72,233	$9,802,253
188	$28,590	$43,643	$72,233	$9,758,609
189	$28,463	$43,771	$72,233	$9,714,838
190	$28,335	$43,898	$72,233	$9,670,940
191	$28,207	$44,026	$72,233	$9,626,914
192	$28,078	$44,155	$72,233	$9,582,759

第16年供款共

$866,800

第16年利息

$345,335

第16年共還本金

$521,464

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$27,950	$44,284	$72,233	$9,538,475
194	$27,821	$44,413	$72,233	$9,494,062
195	$27,691	$44,542	$72,233	$9,449,520
196	$27,561	$44,672	$72,233	$9,404,848
197	$27,431	$44,803	$72,233	$9,360,045
198	$27,300	$44,933	$72,233	$9,315,112
199	$27,169	$45,064	$72,233	$9,270,048
200	$27,038	$45,196	$72,233	$9,224,852
201	$26,906	$45,328	$72,233	$9,179,525
202	$26,774	$45,460	$72,233	$9,134,065
203	$26,641	$45,592	$72,233	$9,088,473
204	$26,508	$45,725	$72,233	$9,042,747

第17年供款共

$866,800

第17年利息

$326,789

第17年共還本金

$540,011

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$26,375	$45,859	$72,233	$8,996,889
206	$26,241	$45,992	$72,233	$8,950,896
207	$26,107	$46,127	$72,233	$8,904,770
208	$25,972	$46,261	$72,233	$8,858,509
209	$25,837	$46,396	$72,233	$8,812,113
210	$25,702	$46,531	$72,233	$8,765,581
211	$25,566	$46,667	$72,233	$8,718,914
212	$25,430	$46,803	$72,233	$8,672,111
213	$25,294	$46,940	$72,233	$8,625,172
214	$25,157	$47,077	$72,233	$8,578,095
215	$25,019	$47,214	$72,233	$8,530,881
216	$24,882	$47,352	$72,233	$8,483,529

第18年供款共

$866,800

第18年利息

$307,582

第18年共還本金

$559,218

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$24,744	$47,490	$72,233	$8,436,040
218	$24,605	$47,628	$72,233	$8,388,412
219	$24,466	$47,767	$72,233	$8,340,644
220	$24,327	$47,906	$72,233	$8,292,738
221	$24,187	$48,046	$72,233	$8,244,692
222	$24,047	$48,186	$72,233	$8,196,505
223	$23,906	$48,327	$72,233	$8,148,179
224	$23,766	$48,468	$72,233	$8,099,711
225	$23,624	$48,609	$72,233	$8,051,102
226	$23,482	$48,751	$72,233	$8,002,351
227	$23,340	$48,893	$72,233	$7,953,458
228	$23,198	$49,036	$72,233	$7,904,422

第19年供款共

$866,800

第19年利息

$287,692

第19年共還本金

$579,108

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$23,055	$49,179	$72,233	$7,855,243
230	$22,911	$49,322	$72,233	$7,805,921
231	$22,767	$49,466	$72,233	$7,756,455
232	$22,623	$49,610	$72,233	$7,706,844
233	$22,478	$49,755	$72,233	$7,657,089
234	$22,333	$49,900	$72,233	$7,607,189
235	$22,188	$50,046	$72,233	$7,557,144
236	$22,042	$50,192	$72,233	$7,506,952
237	$21,895	$50,338	$72,233	$7,456,614
238	$21,748	$50,485	$72,233	$7,406,129
239	$21,601	$50,632	$72,233	$7,355,497
240	$21,454	$50,780	$72,233	$7,304,717

第20年供款共

$866,800

第20年利息

$267,095

第20年共還本金

$599,705

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$21,305	$50,928	$72,233	$7,253,789
242	$21,157	$51,076	$72,233	$7,202,713
243	$21,008	$51,225	$72,233	$7,151,487
244	$20,859	$51,375	$72,233	$7,100,112
245	$20,709	$51,525	$72,233	$7,048,588
246	$20,558	$51,675	$72,233	$6,996,913
247	$20,408	$51,826	$72,233	$6,945,087
248	$20,257	$51,977	$72,233	$6,893,110
249	$20,105	$52,128	$72,233	$6,840,982
250	$19,953	$52,280	$72,233	$6,788,701
251	$19,800	$52,433	$72,233	$6,736,269
252	$19,647	$52,586	$72,233	$6,683,683

第21年供款共

$866,800

第21年利息

$245,766

第21年共還本金

$621,034

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$19,494	$52,739	$72,233	$6,630,943
254	$19,340	$52,893	$72,233	$6,578,050
255	$19,186	$53,047	$72,233	$6,525,003
256	$19,031	$53,202	$72,233	$6,471,801
257	$18,876	$53,357	$72,233	$6,418,444
258	$18,720	$53,513	$72,233	$6,364,931
259	$18,564	$53,669	$72,233	$6,311,262
260	$18,408	$53,825	$72,233	$6,257,436
261	$18,251	$53,982	$72,233	$6,203,454
262	$18,093	$54,140	$72,233	$6,149,314
263	$17,935	$54,298	$72,233	$6,095,016
264	$17,777	$54,456	$72,233	$6,040,560

第22年供款共

$866,800

第22年利息

$223,677

第22年共還本金

$643,123

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$17,618	$54,615	$72,233	$5,985,945
266	$17,459	$54,774	$72,233	$5,931,171
267	$17,299	$54,934	$72,233	$5,876,237
268	$17,139	$55,094	$72,233	$5,821,142
269	$16,978	$55,255	$72,233	$5,765,887
270	$16,817	$55,416	$72,233	$5,710,471
271	$16,656	$55,578	$72,233	$5,654,893
272	$16,493	$55,740	$72,233	$5,599,153
273	$16,331	$55,902	$72,233	$5,543,251
274	$16,168	$56,066	$72,233	$5,487,185
275	$16,004	$56,229	$72,233	$5,430,956
276	$15,840	$56,393	$72,233	$5,374,563

第23年供款共

$866,800

第23年利息

$200,803

第23年共還本金

$665,997

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$15,676	$56,558	$72,233	$5,318,006
278	$15,511	$56,722	$72,233	$5,261,283
279	$15,345	$56,888	$72,233	$5,204,395
280	$15,179	$57,054	$72,233	$5,147,342
281	$15,013	$57,220	$72,233	$5,090,121
282	$14,846	$57,387	$72,233	$5,032,734
283	$14,679	$57,555	$72,233	$4,975,180
284	$14,511	$57,722	$72,233	$4,917,457
285	$14,343	$57,891	$72,233	$4,859,567
286	$14,174	$58,060	$72,233	$4,801,507
287	$14,004	$58,229	$72,233	$4,743,278
288	$13,835	$58,399	$72,233	$4,684,879

第24年供款共

$866,800

第24年利息

$177,116

第24年共還本金

$689,684

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$13,664	$58,569	$72,233	$4,626,310
290	$13,493	$58,740	$72,233	$4,567,570
291	$13,322	$58,911	$72,233	$4,508,659
292	$13,150	$59,083	$72,233	$4,449,576
293	$12,978	$59,255	$72,233	$4,390,321
294	$12,805	$59,428	$72,233	$4,330,892
295	$12,632	$59,602	$72,233	$4,271,291
296	$12,458	$59,775	$72,233	$4,211,515
297	$12,284	$59,950	$72,233	$4,151,566
298	$12,109	$60,125	$72,233	$4,091,441
299	$11,933	$60,300	$72,233	$4,031,141
300	$11,757	$60,476	$72,233	$3,970,665

第25年供款共

$866,800

第25年利息

$152,586

第25年共還本金

$714,214

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$11,581	$60,652	$72,233	$3,910,013
302	$11,404	$60,829	$72,233	$3,849,184
303	$11,227	$61,007	$72,233	$3,788,177
304	$11,049	$61,184	$72,233	$3,726,993
305	$10,870	$61,363	$72,233	$3,665,630
306	$10,691	$61,542	$72,233	$3,604,088
307	$10,512	$61,721	$72,233	$3,542,367
308	$10,332	$61,901	$72,233	$3,480,465
309	$10,151	$62,082	$72,233	$3,418,383
310	$9,970	$62,263	$72,233	$3,356,120
311	$9,789	$62,445	$72,233	$3,293,675
312	$9,607	$62,627	$72,233	$3,231,049

第26年供款共

$866,800

第26年利息

$127,183

第26年共還本金

$739,616

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$9,424	$62,809	$72,233	$3,168,239
314	$9,241	$62,993	$72,233	$3,105,247
315	$9,057	$63,176	$72,233	$3,042,070
316	$8,873	$63,361	$72,233	$2,978,710
317	$8,688	$63,545	$72,233	$2,915,164
318	$8,503	$63,731	$72,233	$2,851,433
319	$8,317	$63,917	$72,233	$2,787,517
320	$8,130	$64,103	$72,233	$2,723,414
321	$7,943	$64,290	$72,233	$2,659,124
322	$7,756	$64,478	$72,233	$2,594,646
323	$7,568	$64,666	$72,233	$2,529,981
324	$7,379	$64,854	$72,233	$2,465,126

第27年供款共

$866,800

第27年利息

$100,878

第27年共還本金

$765,922

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,190	$65,043	$72,233	$2,400,083
326	$7,000	$65,233	$72,233	$2,334,850
327	$6,810	$65,423	$72,233	$2,269,427
328	$6,619	$65,614	$72,233	$2,203,812
329	$6,428	$65,806	$72,233	$2,138,007
330	$6,236	$65,997	$72,233	$2,072,009
331	$6,043	$66,190	$72,233	$2,005,819
332	$5,850	$66,383	$72,233	$1,939,436
333	$5,657	$66,577	$72,233	$1,872,860
334	$5,463	$66,771	$72,233	$1,806,089
335	$5,268	$66,966	$72,233	$1,739,123
336	$5,072	$67,161	$72,233	$1,671,962

第28年供款共

$866,800

第28年利息

$73,636

第28年共還本金

$793,164

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,877	$67,357	$72,233	$1,604,606
338	$4,680	$67,553	$72,233	$1,537,052
339	$4,483	$67,750	$72,233	$1,469,302
340	$4,285	$67,948	$72,233	$1,401,354
341	$4,087	$68,146	$72,233	$1,333,208
342	$3,889	$68,345	$72,233	$1,264,863
343	$3,689	$68,544	$72,233	$1,196,319
344	$3,489	$68,744	$72,233	$1,127,575
345	$3,289	$68,945	$72,233	$1,058,631
346	$3,088	$69,146	$72,233	$989,485
347	$2,886	$69,347	$72,233	$920,138
348	$2,684	$69,550	$72,233	$850,588

第29年供款共

$866,800

第29年利息

$45,426

第29年共還本金

$821,374

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,481	$69,752	$72,233	$780,836
350	$2,277	$69,956	$72,233	$710,880
351	$2,073	$70,160	$72,233	$640,720
352	$1,869	$70,365	$72,233	$570,355
353	$1,664	$70,570	$72,233	$499,785
354	$1,458	$70,776	$72,233	$429,010
355	$1,251	$70,982	$72,233	$358,028
356	$1,044	$71,189	$72,233	$286,839
357	$837	$71,397	$72,233	$215,442
358	$628	$71,605	$72,233	$143,837
359	$420	$71,814	$72,233	$72,023
360	$210	$72,023	$72,233	$0

第30年供款共

$866,800

第30年利息

$16,212

第30年共還本金

$850,588

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$18,247,999

免責聲明

筍盤推介

按揭保險費
info