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$19,336,608

每月供款
$78,213

首期

$-9,150,000

總貸款額

$17,150,000

總利息

$11,006,608

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-8,820,000

按月供比率計算

$156,426

置業成本總預算

HK$-8,820,000

首期

$-9,150,000
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

$156,426

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

thumb_up

曉峰灣畔

實

639 呎

@11,737

建

827 呎

@9,069

hotel_class 樓王

售$750 萬

實

639 呎

@11,737

建

827 呎

@9,069

售$750 萬

hotel_class 樓王

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

馬鞍山迎海

thumb_up

有裝修,業主好想賣

實

524 呎

@14,885

建

645 呎

@12,093

verified 首置必買

售$780 萬

實

524 呎

@14,885

建

645 呎

@12,093

售$780 萬

verified 首置必買

沙田帝堡城

thumb_up

罕有高層落地玻璃戶🏠🏠　新鴻基優質名牌

實

580 呎

@12,207

建

726 呎

@9,752

real_estate_agent 罕有放盤 hotel_class 樓王

售$708 萬

實

580 呎

@12,207

建

726 呎

@9,752

售$708 萬

real_estate_agent 罕有放盤 hotel_class 樓王

沙田碧濤花園

thumb_up

罕有馬場河景 3房必選

實

739 呎

@10,690

建

1,029 呎

@7,677

local_fire_department 至HIT

售$790 萬

實

739 呎

@10,690

建

1,029 呎

@7,677

售$790 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@16,438

建

663 呎

@12,670

local_fire_department 至HIT

售$840 萬

實

511 呎

@16,438

建

663 呎

@12,670

售$840 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

交通方便星級會所

實

589 呎

@14,601

local_offer 低水筍價

售$860 萬

實

589 呎

@14,601

售$860 萬

local_offer 低水筍價

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

馬鞍山雅濤居第02座

thumb_up

雅濤居池景3房, 全屋企裝, 可約睇

實

702 呎

@11,396

建

935 呎

@8,556

local_fire_department 至HIT

售$800 萬

實

702 呎

@11,396

建

935 呎

@8,556

售$800 萬

local_fire_department 至HIT

VR實景

沙田文禮閣

thumb_up

^高層開揚^ 鄰近大型購物商埸 ^ 圍方 ^ 有匙即睇!

實

637 呎

@12,245

建

750 呎

@10,400

local_fire_department 至HIT local_offer 低水筍價

售$780 萬

實

637 呎

@12,245

建

750 呎

@10,400

售$780 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

沙田文禮閣

thumb_up

^大圍三房套^ 投資收租精選!

實

622 呎

@13,264

建

736 呎

@11,209

local_fire_department 至HIT

售$825 萬

實

622 呎

@13,264

建

736 呎

@11,209

售$825 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第23座

thumb_up

奇豐精選靚裝有傢電適合新婚人仕

實

479 呎

@16,701

local_fire_department 至HIT

售$800 萬

實

479 呎

@16,701

售$800 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$102,642	$78,872	$64,634	$55,161
1.500	$106,457	$82,757	$68,589	$59,188
2.000	$110,362	$86,759	$72,691	$63,390
2.500	$114,354	$90,878	$76,938	$67,763
3.000	$118,435	$95,113	$81,327	$72,305
3.500	$122,602	$99,463	$85,857	$77,011
3.625	$123,658	$100,568	$87,011	$78,213
4.000	$126,856	$103,926	$90,524	$81,877
4.500	$131,196	$108,499	$95,325	$86,897
5.000	$135,621	$113,182	$100,257	$92,065
5.500	$140,130	$117,973	$105,316	$97,376
6.000	$144,721	$122,868	$110,498	$102,823

每月供款$78,213

年期

30年

貸款金額

$17,150,000

總利息

$11,006,608

總貸款連利息

$28,156,608

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$51,807	$26,406	$78,213	$17,123,594
2	$51,728	$26,485	$78,213	$17,097,109
3	$51,648	$26,565	$78,213	$17,070,544
4	$51,567	$26,646	$78,213	$17,043,898
5	$51,487	$26,726	$78,213	$17,017,172
6	$51,406	$26,807	$78,213	$16,990,366
7	$51,325	$26,888	$78,213	$16,963,478
8	$51,244	$26,969	$78,213	$16,936,509
9	$51,162	$27,050	$78,213	$16,909,459
10	$51,081	$27,132	$78,213	$16,882,326
11	$50,999	$27,214	$78,213	$16,855,112
12	$50,916	$27,296	$78,213	$16,827,816

第1年供款共

$938,554

第1年利息

$616,370

第1年共還本金

$322,184

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$50,834	$27,379	$78,213	$16,800,437
14	$50,751	$27,461	$78,213	$16,772,976
15	$50,668	$27,544	$78,213	$16,745,431
16	$50,585	$27,628	$78,213	$16,717,804
17	$50,502	$27,711	$78,213	$16,690,093
18	$50,418	$27,795	$78,213	$16,662,298
19	$50,334	$27,879	$78,213	$16,634,419
20	$50,250	$27,963	$78,213	$16,606,456
21	$50,165	$28,047	$78,213	$16,578,408
22	$50,081	$28,132	$78,213	$16,550,276
23	$49,996	$28,217	$78,213	$16,522,059
24	$49,910	$28,302	$78,213	$16,493,757

第2年供款共

$938,554

第2年利息

$604,494

第2年共還本金

$334,059

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$49,825	$28,388	$78,213	$16,465,369
26	$49,739	$28,474	$78,213	$16,436,895
27	$49,653	$28,560	$78,213	$16,408,335
28	$49,567	$28,646	$78,213	$16,379,690
29	$49,480	$28,732	$78,213	$16,350,957
30	$49,394	$28,819	$78,213	$16,322,138
31	$49,306	$28,906	$78,213	$16,293,231
32	$49,219	$28,994	$78,213	$16,264,238
33	$49,132	$29,081	$78,213	$16,235,156
34	$49,044	$29,169	$78,213	$16,205,987
35	$48,956	$29,257	$78,213	$16,176,730
36	$48,867	$29,346	$78,213	$16,147,385

第3年供款共

$938,554

第3年利息

$592,181

第3年共還本金

$346,372

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$48,779	$29,434	$78,213	$16,117,950
38	$48,690	$29,523	$78,213	$16,088,427
39	$48,600	$29,612	$78,213	$16,058,815
40	$48,511	$29,702	$78,213	$16,029,113
41	$48,421	$29,792	$78,213	$15,999,322
42	$48,331	$29,882	$78,213	$15,969,440
43	$48,241	$29,972	$78,213	$15,939,468
44	$48,150	$30,062	$78,213	$15,909,406
45	$48,060	$30,153	$78,213	$15,879,253
46	$47,969	$30,244	$78,213	$15,849,009
47	$47,877	$30,336	$78,213	$15,818,673
48	$47,786	$30,427	$78,213	$15,788,246

第4年供款共

$938,554

第4年利息

$579,415

第4年共還本金

$359,139

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$47,694	$30,519	$78,213	$15,757,727
50	$47,601	$30,611	$78,213	$15,727,115
51	$47,509	$30,704	$78,213	$15,696,411
52	$47,416	$30,797	$78,213	$15,665,615
53	$47,323	$30,890	$78,213	$15,634,725
54	$47,230	$30,983	$78,213	$15,603,742
55	$47,136	$31,076	$78,213	$15,572,666
56	$47,042	$31,170	$78,213	$15,541,496
57	$46,948	$31,265	$78,213	$15,510,231
58	$46,854	$31,359	$78,213	$15,478,872
59	$46,759	$31,454	$78,213	$15,447,418
60	$46,664	$31,549	$78,213	$15,415,870

第5年供款共

$938,554

第5年利息

$566,177

第5年共還本金

$372,376

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$46,569	$31,644	$78,213	$15,384,226
62	$46,473	$31,740	$78,213	$15,352,486
63	$46,377	$31,835	$78,213	$15,320,651
64	$46,281	$31,932	$78,213	$15,288,719
65	$46,185	$32,028	$78,213	$15,256,691
66	$46,088	$32,125	$78,213	$15,224,566
67	$45,991	$32,222	$78,213	$15,192,344
68	$45,894	$32,319	$78,213	$15,160,025
69	$45,796	$32,417	$78,213	$15,127,608
70	$45,698	$32,515	$78,213	$15,095,093
71	$45,600	$32,613	$78,213	$15,062,480
72	$45,501	$32,712	$78,213	$15,029,768

第6年供款共

$938,554

第6年利息

$552,452

第6年共還本金

$386,101

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$45,402	$32,810	$78,213	$14,996,958
74	$45,303	$32,909	$78,213	$14,964,048
75	$45,204	$33,009	$78,213	$14,931,040
76	$45,104	$33,109	$78,213	$14,897,931
77	$45,004	$33,209	$78,213	$14,864,722
78	$44,904	$33,309	$78,213	$14,831,413
79	$44,803	$33,410	$78,213	$14,798,004
80	$44,702	$33,510	$78,213	$14,764,493
81	$44,601	$33,612	$78,213	$14,730,882
82	$44,500	$33,713	$78,213	$14,697,168
83	$44,398	$33,815	$78,213	$14,663,353
84	$44,296	$33,917	$78,213	$14,629,436

第7年供款共

$938,554

第7年利息

$538,221

第7年共還本金

$400,332

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$44,193	$34,020	$78,213	$14,595,416
86	$44,090	$34,122	$78,213	$14,561,294
87	$43,987	$34,226	$78,213	$14,527,068
88	$43,884	$34,329	$78,213	$14,492,739
89	$43,780	$34,433	$78,213	$14,458,307
90	$43,676	$34,537	$78,213	$14,423,770
91	$43,572	$34,641	$78,213	$14,389,129
92	$43,467	$34,746	$78,213	$14,354,383
93	$43,362	$34,851	$78,213	$14,319,533
94	$43,257	$34,956	$78,213	$14,284,577
95	$43,151	$35,061	$78,213	$14,249,515
96	$43,045	$35,167	$78,213	$14,214,348

第8年供款共

$938,554

第8年利息

$523,466

第8年共還本金

$415,088

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$42,939	$35,274	$78,213	$14,179,074
98	$42,833	$35,380	$78,213	$14,143,694
99	$42,726	$35,487	$78,213	$14,108,207
100	$42,619	$35,594	$78,213	$14,072,613
101	$42,511	$35,702	$78,213	$14,036,911
102	$42,403	$35,810	$78,213	$14,001,101
103	$42,295	$35,918	$78,213	$13,965,184
104	$42,186	$36,026	$78,213	$13,929,157
105	$42,078	$36,135	$78,213	$13,893,022
106	$41,969	$36,244	$78,213	$13,856,778
107	$41,859	$36,354	$78,213	$13,820,424
108	$41,749	$36,464	$78,213	$13,783,961

第9年供款共

$938,554

第9年利息

$508,166

第9年共還本金

$430,387

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$41,639	$36,574	$78,213	$13,747,387
110	$41,529	$36,684	$78,213	$13,710,703
111	$41,418	$36,795	$78,213	$13,673,908
112	$41,307	$36,906	$78,213	$13,637,001
113	$41,195	$37,018	$78,213	$13,599,984
114	$41,083	$37,130	$78,213	$13,562,854
115	$40,971	$37,242	$78,213	$13,525,612
116	$40,859	$37,354	$78,213	$13,488,258
117	$40,746	$37,467	$78,213	$13,450,791
118	$40,633	$37,580	$78,213	$13,413,211
119	$40,519	$37,694	$78,213	$13,375,517
120	$40,405	$37,808	$78,213	$13,337,710

第10年供款共

$938,554

第10年利息

$492,303

第10年共還本金

$446,251

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$40,291	$37,922	$78,213	$13,299,788
122	$40,176	$38,036	$78,213	$13,261,752
123	$40,062	$38,151	$78,213	$13,223,600
124	$39,946	$38,267	$78,213	$13,185,334
125	$39,831	$38,382	$78,213	$13,146,952
126	$39,715	$38,498	$78,213	$13,108,454
127	$39,598	$38,614	$78,213	$13,069,839
128	$39,482	$38,731	$78,213	$13,031,108
129	$39,365	$38,848	$78,213	$12,992,260
130	$39,247	$38,965	$78,213	$12,953,295
131	$39,130	$39,083	$78,213	$12,914,212
132	$39,012	$39,201	$78,213	$12,875,011

第11年供款共

$938,554

第11年利息

$475,855

第11年共還本金

$462,699

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$38,893	$39,320	$78,213	$12,835,691
134	$38,774	$39,438	$78,213	$12,796,253
135	$38,655	$39,557	$78,213	$12,756,696
136	$38,536	$39,677	$78,213	$12,717,019
137	$38,416	$39,797	$78,213	$12,677,222
138	$38,296	$39,917	$78,213	$12,637,305
139	$38,175	$40,038	$78,213	$12,597,267
140	$38,054	$40,159	$78,213	$12,557,109
141	$37,933	$40,280	$78,213	$12,516,829
142	$37,811	$40,402	$78,213	$12,476,427
143	$37,689	$40,524	$78,213	$12,435,904
144	$37,567	$40,646	$78,213	$12,395,258

第12年供款共

$938,554

第12年利息

$458,800

第12年共還本金

$479,753

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$37,444	$40,769	$78,213	$12,354,489
146	$37,321	$40,892	$78,213	$12,313,597
147	$37,197	$41,015	$78,213	$12,272,581
148	$37,073	$41,139	$78,213	$12,231,442
149	$36,949	$41,264	$78,213	$12,190,178
150	$36,824	$41,388	$78,213	$12,148,790
151	$36,699	$41,513	$78,213	$12,107,277
152	$36,574	$41,639	$78,213	$12,065,638
153	$36,448	$41,765	$78,213	$12,023,873
154	$36,322	$41,891	$78,213	$11,981,983
155	$36,196	$42,017	$78,213	$11,939,966
156	$36,069	$42,144	$78,213	$11,897,821

第13年供款共

$938,554

第13年利息

$441,117

第13年共還本金

$497,436

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$35,941	$42,271	$78,213	$11,855,550
158	$35,814	$42,399	$78,213	$11,813,151
159	$35,686	$42,527	$78,213	$11,770,624
160	$35,557	$42,656	$78,213	$11,727,968
161	$35,428	$42,785	$78,213	$11,685,183
162	$35,299	$42,914	$78,213	$11,642,269
163	$35,169	$43,043	$78,213	$11,599,226
164	$35,039	$43,173	$78,213	$11,556,053
165	$34,909	$43,304	$78,213	$11,512,749
166	$34,778	$43,435	$78,213	$11,469,314
167	$34,647	$43,566	$78,213	$11,425,748
168	$34,515	$43,698	$78,213	$11,382,051

第14年供款共

$938,554

第14年利息

$422,783

第14年共還本金

$515,771

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$34,383	$43,830	$78,213	$11,338,221
170	$34,251	$43,962	$78,213	$11,294,259
171	$34,118	$44,095	$78,213	$11,250,164
172	$33,985	$44,228	$78,213	$11,205,936
173	$33,851	$44,362	$78,213	$11,161,575
174	$33,717	$44,496	$78,213	$11,117,079
175	$33,583	$44,630	$78,213	$11,072,449
176	$33,448	$44,765	$78,213	$11,027,685
177	$33,313	$44,900	$78,213	$10,982,785
178	$33,177	$45,036	$78,213	$10,937,749
179	$33,041	$45,172	$78,213	$10,892,577
180	$32,905	$45,308	$78,213	$10,847,269

第15年供款共

$938,554

第15年利息

$403,772

第15年共還本金

$534,781

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$32,768	$45,445	$78,213	$10,801,824
182	$32,631	$45,582	$78,213	$10,756,242
183	$32,493	$45,720	$78,213	$10,710,522
184	$32,355	$45,858	$78,213	$10,664,664
185	$32,216	$45,997	$78,213	$10,618,667
186	$32,077	$46,136	$78,213	$10,572,532
187	$31,938	$46,275	$78,213	$10,526,257
188	$31,798	$46,415	$78,213	$10,479,842
189	$31,658	$46,555	$78,213	$10,433,287
190	$31,517	$46,696	$78,213	$10,386,591
191	$31,376	$46,837	$78,213	$10,339,755
192	$31,235	$46,978	$78,213	$10,292,777

第16年供款共

$938,554

第16年利息

$384,061

第16年共還本金

$554,493

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$31,093	$47,120	$78,213	$10,245,657
194	$30,950	$47,262	$78,213	$10,198,394
195	$30,808	$47,405	$78,213	$10,150,989
196	$30,664	$47,548	$78,213	$10,103,441
197	$30,521	$47,692	$78,213	$10,055,749
198	$30,377	$47,836	$78,213	$10,007,913
199	$30,232	$47,981	$78,213	$9,959,932
200	$30,087	$48,126	$78,213	$9,911,807
201	$29,942	$48,271	$78,213	$9,863,536
202	$29,796	$48,417	$78,213	$9,815,119
203	$29,650	$48,563	$78,213	$9,766,556
204	$29,503	$48,710	$78,213	$9,717,846

第17年供款共

$938,554

第17年利息

$363,623

第17年共還本金

$574,930

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$29,356	$48,857	$78,213	$9,668,990
206	$29,208	$49,004	$78,213	$9,619,985
207	$29,060	$49,152	$78,213	$9,570,833
208	$28,912	$49,301	$78,213	$9,521,532
209	$28,763	$49,450	$78,213	$9,472,082
210	$28,614	$49,599	$78,213	$9,422,483
211	$28,464	$49,749	$78,213	$9,372,734
212	$28,313	$49,899	$78,213	$9,322,834
213	$28,163	$50,050	$78,213	$9,272,784
214	$28,012	$50,201	$78,213	$9,222,583
215	$27,860	$50,353	$78,213	$9,172,230
216	$27,708	$50,505	$78,213	$9,121,725

第18年供款共

$938,554

第18年利息

$342,432

第18年共還本金

$596,121

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$27,555	$50,658	$78,213	$9,071,068
218	$27,402	$50,811	$78,213	$9,020,257
219	$27,249	$50,964	$78,213	$8,969,293
220	$27,095	$51,118	$78,213	$8,918,175
221	$26,940	$51,272	$78,213	$8,866,902
222	$26,785	$51,427	$78,213	$8,815,475
223	$26,630	$51,583	$78,213	$8,763,892
224	$26,474	$51,739	$78,213	$8,712,154
225	$26,318	$51,895	$78,213	$8,660,259
226	$26,161	$52,052	$78,213	$8,608,207
227	$26,004	$52,209	$78,213	$8,555,998
228	$25,846	$52,367	$78,213	$8,503,632

第19年供款共

$938,554

第19年利息

$320,460

第19年共還本金

$618,093

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$25,688	$52,525	$78,213	$8,451,107
230	$25,529	$52,683	$78,213	$8,398,424
231	$25,370	$52,843	$78,213	$8,345,581
232	$25,211	$53,002	$78,213	$8,292,579
233	$25,050	$53,162	$78,213	$8,239,417
234	$24,890	$53,323	$78,213	$8,186,094
235	$24,729	$53,484	$78,213	$8,132,610
236	$24,567	$53,646	$78,213	$8,078,964
237	$24,405	$53,808	$78,213	$8,025,157
238	$24,243	$53,970	$78,213	$7,971,187
239	$24,080	$54,133	$78,213	$7,917,053
240	$23,916	$54,297	$78,213	$7,862,757

第20年供款共

$938,554

第20年利息

$297,678

第20年共還本金

$640,875

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$23,752	$54,461	$78,213	$7,808,296
242	$23,588	$54,625	$78,213	$7,753,671
243	$23,423	$54,790	$78,213	$7,698,881
244	$23,257	$54,956	$78,213	$7,643,925
245	$23,091	$55,122	$78,213	$7,588,803
246	$22,925	$55,288	$78,213	$7,533,515
247	$22,757	$55,455	$78,213	$7,478,059
248	$22,590	$55,623	$78,213	$7,422,437
249	$22,422	$55,791	$78,213	$7,366,646
250	$22,253	$55,959	$78,213	$7,310,686
251	$22,084	$56,128	$78,213	$7,254,558
252	$21,915	$56,298	$78,213	$7,198,260

第21年供款共

$938,554

第21年利息

$274,057

第21年共還本金

$664,497

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$21,745	$56,468	$78,213	$7,141,792
254	$21,574	$56,639	$78,213	$7,085,153
255	$21,403	$56,810	$78,213	$7,028,343
256	$21,231	$56,981	$78,213	$6,971,362
257	$21,059	$57,153	$78,213	$6,914,209
258	$20,887	$57,326	$78,213	$6,856,883
259	$20,713	$57,499	$78,213	$6,799,383
260	$20,540	$57,673	$78,213	$6,741,710
261	$20,366	$57,847	$78,213	$6,683,863
262	$20,191	$58,022	$78,213	$6,625,841
263	$20,016	$58,197	$78,213	$6,567,644
264	$19,840	$58,373	$78,213	$6,509,271

第22年供款共

$938,554

第22年利息

$249,564

第22年共還本金

$688,989

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$19,663	$58,549	$78,213	$6,450,721
266	$19,487	$58,726	$78,213	$6,391,995
267	$19,309	$58,904	$78,213	$6,333,091
268	$19,131	$59,082	$78,213	$6,274,010
269	$18,953	$59,260	$78,213	$6,214,750
270	$18,774	$59,439	$78,213	$6,155,311
271	$18,594	$59,619	$78,213	$6,095,692
272	$18,414	$59,799	$78,213	$6,035,893
273	$18,233	$59,979	$78,213	$5,975,914
274	$18,052	$60,161	$78,213	$5,915,753
275	$17,871	$60,342	$78,213	$5,855,411
276	$17,688	$60,525	$78,213	$5,794,887

第23年供款共

$938,554

第23年利息

$224,169

第23年共還本金

$714,384

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$17,505	$60,707	$78,213	$5,734,179
278	$17,322	$60,891	$78,213	$5,673,288
279	$17,138	$61,075	$78,213	$5,612,214
280	$16,954	$61,259	$78,213	$5,550,954
281	$16,769	$61,444	$78,213	$5,489,510
282	$16,583	$61,630	$78,213	$5,427,880
283	$16,397	$61,816	$78,213	$5,366,064
284	$16,210	$62,003	$78,213	$5,304,061
285	$16,023	$62,190	$78,213	$5,241,871
286	$15,835	$62,378	$78,213	$5,179,493
287	$15,646	$62,566	$78,213	$5,116,927
288	$15,457	$62,755	$78,213	$5,054,171

第24年供款共

$938,554

第24年利息

$197,838

第24年共還本金

$740,715

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,268	$62,945	$78,213	$4,991,226
290	$15,078	$63,135	$78,213	$4,928,091
291	$14,887	$63,326	$78,213	$4,864,765
292	$14,696	$63,517	$78,213	$4,801,248
293	$14,504	$63,709	$78,213	$4,737,539
294	$14,311	$63,901	$78,213	$4,673,638
295	$14,118	$64,095	$78,213	$4,609,543
296	$13,925	$64,288	$78,213	$4,545,255
297	$13,730	$64,482	$78,213	$4,480,773
298	$13,536	$64,677	$78,213	$4,416,096
299	$13,340	$64,873	$78,213	$4,351,223
300	$13,144	$65,068	$78,213	$4,286,155

第25年供款共

$938,554

第25年利息

$170,537

第25年共還本金

$768,017

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,948	$65,265	$78,213	$4,220,890
302	$12,751	$65,462	$78,213	$4,155,427
303	$12,553	$65,660	$78,213	$4,089,767
304	$12,355	$65,858	$78,213	$4,023,909
305	$12,156	$66,057	$78,213	$3,957,852
306	$11,956	$66,257	$78,213	$3,891,595
307	$11,756	$66,457	$78,213	$3,825,138
308	$11,555	$66,658	$78,213	$3,758,481
309	$11,354	$66,859	$78,213	$3,691,621
310	$11,152	$67,061	$78,213	$3,624,560
311	$10,949	$67,264	$78,213	$3,557,297
312	$10,746	$67,467	$78,213	$3,489,830

第26年供款共

$938,554

第26年利息

$142,229

第26年共還本金

$796,325

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,542	$67,671	$78,213	$3,422,159
314	$10,338	$67,875	$78,213	$3,354,284
315	$10,133	$68,080	$78,213	$3,286,204
316	$9,927	$68,286	$78,213	$3,217,919
317	$9,721	$68,492	$78,213	$3,149,427
318	$9,514	$68,699	$78,213	$3,080,728
319	$9,306	$68,906	$78,213	$3,011,821
320	$9,098	$69,115	$78,213	$2,942,707
321	$8,889	$69,323	$78,213	$2,873,383
322	$8,680	$69,533	$78,213	$2,803,851
323	$8,470	$69,743	$78,213	$2,734,108
324	$8,259	$69,954	$78,213	$2,664,154

第27年供款共

$938,554

第27年利息

$112,878

第27年共還本金

$825,676

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,048	$70,165	$78,213	$2,593,989
326	$7,836	$70,377	$78,213	$2,523,613
327	$7,623	$70,589	$78,213	$2,453,023
328	$7,410	$70,803	$78,213	$2,382,221
329	$7,196	$71,017	$78,213	$2,311,204
330	$6,982	$71,231	$78,213	$2,239,973
331	$6,767	$71,446	$78,213	$2,168,527
332	$6,551	$71,662	$78,213	$2,096,865
333	$6,334	$71,879	$78,213	$2,024,986
334	$6,117	$72,096	$78,213	$1,952,891
335	$5,899	$72,313	$78,213	$1,880,577
336	$5,681	$72,532	$78,213	$1,808,045

第28年供款共

$938,554

第28年利息

$82,445

第28年共還本金

$856,109

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,462	$72,751	$78,213	$1,735,294
338	$5,242	$72,971	$78,213	$1,662,324
339	$5,022	$73,191	$78,213	$1,589,132
340	$4,801	$73,412	$78,213	$1,515,720
341	$4,579	$73,634	$78,213	$1,442,086
342	$4,356	$73,856	$78,213	$1,368,229
343	$4,133	$74,080	$78,213	$1,294,150
344	$3,909	$74,303	$78,213	$1,219,846
345	$3,685	$74,528	$78,213	$1,145,319
346	$3,460	$74,753	$78,213	$1,070,566
347	$3,234	$74,979	$78,213	$995,587
348	$3,008	$75,205	$78,213	$920,382

第29年供款共

$938,554

第29年利息

$50,890

第29年共還本金

$887,664

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,780	$75,432	$78,213	$844,949
350	$2,552	$75,660	$78,213	$769,289
351	$2,324	$75,889	$78,213	$693,400
352	$2,095	$76,118	$78,213	$617,282
353	$1,865	$76,348	$78,213	$540,934
354	$1,634	$76,579	$78,213	$464,355
355	$1,403	$76,810	$78,213	$387,545
356	$1,171	$77,042	$78,213	$310,503
357	$938	$77,275	$78,213	$233,228
358	$705	$77,508	$78,213	$155,720
359	$470	$77,742	$78,213	$77,977
360	$236	$77,977	$78,213	$0

第30年供款共

$938,554

第30年利息

$18,172

第30年共還本金

$920,382

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$19,336,608

免責聲明

筍盤推介

按揭保險費
info