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$19,119,816

每月供款
$78,583

首期

$-9,500,000

總貸款額

$17,500,000

總利息

$10,789,816

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-9,170,000

按月供比率計算

$157,166

置業成本總預算

HK$-9,170,000

首期

$-9,500,000
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

$157,166

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

馬鞍山井頭村

thumb_up

~*樓新地下,單邊可泊車,方便~罕有放盤*~

建

700 呎

@10,000

local_fire_department 至HIT

售$700 萬

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT

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

大埔嵐山

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,811

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$830 萬

實

942 呎

@8,811

售$830 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

金豐大廈

thumb_up

高層3房靚裝海景實用呂字廳

實

578 呎

@12,111

建

696 呎

@10,057

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

578 呎

@12,111

建

696 呎

@10,057

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

KOL實拍 VR實景

馬鞍山嵐岸

thumb_up

馬鞍山嵐岸

實

701 呎

@12,268

建

939 呎

@9,159

local_fire_department 至HIT local_offer 低水筍價

售$860 萬

實

701 呎

@12,268

建

939 呎

@9,159

售$860 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山雅典居第10座

thumb_up

有裝修向海, 主人房孤型落地玻璃窗, 3房2廁, 歡迎查詢睇樓

實

775 呎

@10,839

建

943 呎

@8,908

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$840 萬

實

775 呎

@10,839

建

943 呎

@8,908

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

VR實景

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

@10,897

建

935 呎

@8,182

local_fire_department 至HIT

售$765 萬

實

702 呎

@10,897

建

935 呎

@8,182

售$765 萬

local_fire_department 至HIT

大埔天鑽第01座

thumb_up

天鑽2房+儲物房, 靚裝開揚景觀

實

524 呎

@16,794

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$880 萬

實

524 呎

@16,794

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

KOL實拍 VR實景

沙田聚龍居

thumb_up

聚龍居**全新裝修**3房1套連工人房套廁**連車位**實盤約睇

實

736 呎

@11,549

建

975 呎

@8,718

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇 flight_takeoff 移民急讓

售$850 萬

實

736 呎

@11,549

建

975 呎

@8,718

售$850 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇 flight_takeoff 移民急讓

馬鞍山嵐岸第03座

thumb_up

嵐岸 3房

實

660 呎

@12,879

建

900 呎

@9,444

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

900 呎

@9,444

售$850 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

罕有3房企理必睇

實

478 呎

@14,644

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

478 呎

@14,644

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,661

建

718 呎

@10,446

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

售$750 萬

實

549 呎

@13,661

建

718 呎

@10,446

售$750 萬

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

利率	15年	20年	25年	30年
1.000	$104,737	$80,482	$65,953	$56,287
1.500	$108,630	$84,445	$69,989	$60,396
2.000	$112,614	$88,530	$74,175	$64,683
2.500	$116,688	$92,733	$78,508	$69,146
3.000	$120,852	$97,055	$82,987	$73,781
3.500	$125,104	$101,493	$87,609	$78,583
4.000	$129,445	$106,047	$92,371	$83,548
4.500	$133,874	$110,714	$97,271	$88,670
5.000	$138,389	$115,492	$102,303	$93,944
5.500	$142,990	$120,380	$107,465	$99,363
6.000	$147,675	$125,375	$112,753	$104,921

每月供款$78,583

年期

30年

貸款金額

$17,500,000

總利息

$10,789,816

總貸款連利息

$28,289,816

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$51,042	$27,541	$78,583	$17,472,459
2	$50,961	$27,621	$78,583	$17,444,837
3	$50,881	$27,702	$78,583	$17,417,135
4	$50,800	$27,783	$78,583	$17,389,352
5	$50,719	$27,864	$78,583	$17,361,489
6	$50,638	$27,945	$78,583	$17,333,543
7	$50,556	$28,027	$78,583	$17,305,517
8	$50,474	$28,108	$78,583	$17,277,408
9	$50,392	$28,190	$78,583	$17,249,218
10	$50,310	$28,273	$78,583	$17,220,945
11	$50,228	$28,355	$78,583	$17,192,590
12	$50,145	$28,438	$78,583	$17,164,153

第1年供款共

$942,994

第1年利息

$607,146

第1年共還本金

$335,847

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$50,062	$28,521	$78,583	$17,135,632
14	$49,979	$28,604	$78,583	$17,107,028
15	$49,895	$28,687	$78,583	$17,078,341
16	$49,812	$28,771	$78,583	$17,049,570
17	$49,728	$28,855	$78,583	$17,020,715
18	$49,644	$28,939	$78,583	$16,991,776
19	$49,559	$29,023	$78,583	$16,962,752
20	$49,475	$29,108	$78,583	$16,933,644
21	$49,390	$29,193	$78,583	$16,904,451
22	$49,305	$29,278	$78,583	$16,875,173
23	$49,219	$29,364	$78,583	$16,845,809
24	$49,134	$29,449	$78,583	$16,816,360

第2年供款共

$942,994

第2年利息

$595,201

第2年共還本金

$347,792

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$49,048	$29,535	$78,583	$16,786,825
26	$48,962	$29,621	$78,583	$16,757,204
27	$48,875	$29,708	$78,583	$16,727,496
28	$48,789	$29,794	$78,583	$16,697,702
29	$48,702	$29,881	$78,583	$16,667,821
30	$48,614	$29,968	$78,583	$16,637,852
31	$48,527	$30,056	$78,583	$16,607,797
32	$48,439	$30,143	$78,583	$16,577,653
33	$48,351	$30,231	$78,583	$16,547,422
34	$48,263	$30,320	$78,583	$16,517,102
35	$48,175	$30,408	$78,583	$16,486,694
36	$48,086	$30,497	$78,583	$16,456,198

第3年供款共

$942,994

第3年利息

$582,831

第3年共還本金

$360,162

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$47,997	$30,586	$78,583	$16,425,612
38	$47,908	$30,675	$78,583	$16,394,937
39	$47,819	$30,764	$78,583	$16,364,173
40	$47,729	$30,854	$78,583	$16,333,319
41	$47,639	$30,944	$78,583	$16,302,375
42	$47,549	$31,034	$78,583	$16,271,341
43	$47,458	$31,125	$78,583	$16,240,216
44	$47,367	$31,216	$78,583	$16,209,001
45	$47,276	$31,307	$78,583	$16,177,694
46	$47,185	$31,398	$78,583	$16,146,296
47	$47,093	$31,489	$78,583	$16,114,807
48	$47,002	$31,581	$78,583	$16,083,225

第4年供款共

$942,994

第4年利息

$570,022

第4年共還本金

$372,972

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$46,909	$31,673	$78,583	$16,051,552
50	$46,817	$31,766	$78,583	$16,019,786
51	$46,724	$31,858	$78,583	$15,987,928
52	$46,631	$31,951	$78,583	$15,955,976
53	$46,538	$32,045	$78,583	$15,923,932
54	$46,445	$32,138	$78,583	$15,891,794
55	$46,351	$32,232	$78,583	$15,859,562
56	$46,257	$32,326	$78,583	$15,827,236
57	$46,163	$32,420	$78,583	$15,794,816
58	$46,068	$32,515	$78,583	$15,762,302
59	$45,973	$32,609	$78,583	$15,729,692
60	$45,878	$32,705	$78,583	$15,696,988

第5年供款共

$942,994

第5年利息

$556,756

第5年共還本金

$386,238

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$45,783	$32,800	$78,583	$15,664,188
62	$45,687	$32,896	$78,583	$15,631,292
63	$45,591	$32,992	$78,583	$15,598,301
64	$45,495	$33,088	$78,583	$15,565,213
65	$45,399	$33,184	$78,583	$15,532,029
66	$45,302	$33,281	$78,583	$15,498,747
67	$45,205	$33,378	$78,583	$15,465,369
68	$45,107	$33,475	$78,583	$15,431,894
69	$45,010	$33,573	$78,583	$15,398,321
70	$44,912	$33,671	$78,583	$15,364,650
71	$44,814	$33,769	$78,583	$15,330,880
72	$44,715	$33,868	$78,583	$15,297,013

第6年供款共

$942,994

第6年利息

$543,019

第6年共還本金

$399,975

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$44,616	$33,967	$78,583	$15,263,046
74	$44,517	$34,066	$78,583	$15,228,981
75	$44,418	$34,165	$78,583	$15,194,816
76	$44,318	$34,265	$78,583	$15,160,551
77	$44,218	$34,365	$78,583	$15,126,186
78	$44,118	$34,465	$78,583	$15,091,722
79	$44,018	$34,565	$78,583	$15,057,156
80	$43,917	$34,666	$78,583	$15,022,490
81	$43,816	$34,767	$78,583	$14,987,723
82	$43,714	$34,869	$78,583	$14,952,854
83	$43,612	$34,970	$78,583	$14,917,884
84	$43,510	$35,072	$78,583	$14,882,812

第7年供款共

$942,994

第7年利息

$528,793

第7年共還本金

$414,201

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$43,408	$35,175	$78,583	$14,847,637
86	$43,306	$35,277	$78,583	$14,812,360
87	$43,203	$35,380	$78,583	$14,776,980
88	$43,100	$35,483	$78,583	$14,741,496
89	$42,996	$35,587	$78,583	$14,705,910
90	$42,892	$35,691	$78,583	$14,670,219
91	$42,788	$35,795	$78,583	$14,634,424
92	$42,684	$35,899	$78,583	$14,598,525
93	$42,579	$36,004	$78,583	$14,562,522
94	$42,474	$36,109	$78,583	$14,526,413
95	$42,369	$36,214	$78,583	$14,490,199
96	$42,263	$36,320	$78,583	$14,453,879

第8年供款共

$942,994

第8年利息

$514,061

第8年共還本金

$428,933

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$42,157	$36,426	$78,583	$14,417,453
98	$42,051	$36,532	$78,583	$14,380,921
99	$41,944	$36,638	$78,583	$14,344,283
100	$41,837	$36,745	$78,583	$14,307,538
101	$41,730	$36,853	$78,583	$14,270,685
102	$41,623	$36,960	$78,583	$14,233,725
103	$41,515	$37,068	$78,583	$14,196,657
104	$41,407	$37,176	$78,583	$14,159,481
105	$41,298	$37,284	$78,583	$14,122,197
106	$41,190	$37,393	$78,583	$14,084,804
107	$41,081	$37,502	$78,583	$14,047,302
108	$40,971	$37,612	$78,583	$14,009,690

第9年供款共

$942,994

第9年利息

$498,805

第9年共還本金

$444,189

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$40,862	$37,721	$78,583	$13,971,969
110	$40,752	$37,831	$78,583	$13,934,138
111	$40,641	$37,942	$78,583	$13,896,196
112	$40,531	$38,052	$78,583	$13,858,144
113	$40,420	$38,163	$78,583	$13,819,981
114	$40,308	$38,275	$78,583	$13,781,706
115	$40,197	$38,386	$78,583	$13,743,320
116	$40,085	$38,498	$78,583	$13,704,822
117	$39,972	$38,610	$78,583	$13,666,211
118	$39,860	$38,723	$78,583	$13,627,488
119	$39,747	$38,836	$78,583	$13,588,652
120	$39,634	$38,949	$78,583	$13,549,703

第10年供款共

$942,994

第10年利息

$483,007

第10年共還本金

$459,987

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$39,520	$39,063	$78,583	$13,510,640
122	$39,406	$39,177	$78,583	$13,471,464
123	$39,292	$39,291	$78,583	$13,432,172
124	$39,177	$39,406	$78,583	$13,392,767
125	$39,062	$39,521	$78,583	$13,353,246
126	$38,947	$39,636	$78,583	$13,313,610
127	$38,831	$39,751	$78,583	$13,273,859
128	$38,715	$39,867	$78,583	$13,233,992
129	$38,599	$39,984	$78,583	$13,194,008
130	$38,483	$40,100	$78,583	$13,153,908
131	$38,366	$40,217	$78,583	$13,113,690
132	$38,248	$40,335	$78,583	$13,073,356

第11年供款共

$942,994

第11年利息

$466,646

第11年共還本金

$476,347

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$38,131	$40,452	$78,583	$13,032,904
134	$38,013	$40,570	$78,583	$12,992,333
135	$37,894	$40,689	$78,583	$12,951,645
136	$37,776	$40,807	$78,583	$12,910,838
137	$37,657	$40,926	$78,583	$12,869,911
138	$37,537	$41,046	$78,583	$12,828,866
139	$37,418	$41,165	$78,583	$12,787,701
140	$37,297	$41,285	$78,583	$12,746,415
141	$37,177	$41,406	$78,583	$12,705,009
142	$37,056	$41,527	$78,583	$12,663,483
143	$36,935	$41,648	$78,583	$12,621,835
144	$36,814	$41,769	$78,583	$12,580,066

第12年供款共

$942,994

第12年利息

$449,704

第12年共還本金

$493,290

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$36,692	$41,891	$78,583	$12,538,175
146	$36,570	$42,013	$78,583	$12,496,162
147	$36,447	$42,136	$78,583	$12,454,026
148	$36,324	$42,259	$78,583	$12,411,768
149	$36,201	$42,382	$78,583	$12,369,386
150	$36,077	$42,505	$78,583	$12,326,880
151	$35,953	$42,629	$78,583	$12,284,251
152	$35,829	$42,754	$78,583	$12,241,497
153	$35,704	$42,878	$78,583	$12,198,619
154	$35,579	$43,004	$78,583	$12,155,615
155	$35,454	$43,129	$78,583	$12,112,486
156	$35,328	$43,255	$78,583	$12,069,232

第13年供款共

$942,994

第13年利息

$432,159

第13年共還本金

$510,834

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$35,202	$43,381	$78,583	$12,025,851
158	$35,075	$43,507	$78,583	$11,982,343
159	$34,949	$43,634	$78,583	$11,938,709
160	$34,821	$43,762	$78,583	$11,894,947
161	$34,694	$43,889	$78,583	$11,851,058
162	$34,566	$44,017	$78,583	$11,807,041
163	$34,437	$44,146	$78,583	$11,762,895
164	$34,308	$44,274	$78,583	$11,718,621
165	$34,179	$44,404	$78,583	$11,674,217
166	$34,050	$44,533	$78,583	$11,629,684
167	$33,920	$44,663	$78,583	$11,585,022
168	$33,790	$44,793	$78,583	$11,540,228

第14年供款共

$942,994

第14年利息

$413,991

第14年共還本金

$529,003

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$33,659	$44,924	$78,583	$11,495,305
170	$33,528	$45,055	$78,583	$11,450,250
171	$33,397	$45,186	$78,583	$11,405,063
172	$33,265	$45,318	$78,583	$11,359,745
173	$33,133	$45,450	$78,583	$11,314,295
174	$33,000	$45,583	$78,583	$11,268,712
175	$32,867	$45,716	$78,583	$11,222,997
176	$32,734	$45,849	$78,583	$11,177,148
177	$32,600	$45,983	$78,583	$11,131,165
178	$32,466	$46,117	$78,583	$11,085,048
179	$32,331	$46,251	$78,583	$11,038,796
180	$32,196	$46,386	$78,583	$10,992,410

第15年供款共

$942,994

第15年利息

$395,176

第15年共還本金

$547,818

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$32,061	$46,522	$78,583	$10,945,888
182	$31,926	$46,657	$78,583	$10,899,231
183	$31,789	$46,793	$78,583	$10,852,438
184	$31,653	$46,930	$78,583	$10,805,508
185	$31,516	$47,067	$78,583	$10,758,441
186	$31,379	$47,204	$78,583	$10,711,237
187	$31,241	$47,342	$78,583	$10,663,895
188	$31,103	$47,480	$78,583	$10,616,416
189	$30,965	$47,618	$78,583	$10,568,797
190	$30,826	$47,757	$78,583	$10,521,040
191	$30,686	$47,896	$78,583	$10,473,144
192	$30,547	$48,036	$78,583	$10,425,108

第16年供款共

$942,994

第16年利息

$375,691

第16年共還本金

$567,303

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$30,407	$48,176	$78,583	$10,376,931
194	$30,266	$48,317	$78,583	$10,328,614
195	$30,125	$48,458	$78,583	$10,280,157
196	$29,984	$48,599	$78,583	$10,231,558
197	$29,842	$48,741	$78,583	$10,182,817
198	$29,700	$48,883	$78,583	$10,133,934
199	$29,557	$49,026	$78,583	$10,084,909
200	$29,414	$49,169	$78,583	$10,035,740
201	$29,271	$49,312	$78,583	$9,986,428
202	$29,127	$49,456	$78,583	$9,936,972
203	$28,983	$49,600	$78,583	$9,887,372
204	$28,838	$49,745	$78,583	$9,837,628

第17年供款共

$942,994

第17年利息

$355,514

第17年共還本金

$587,480

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$28,693	$49,890	$78,583	$9,787,738
206	$28,548	$50,035	$78,583	$9,737,703
207	$28,402	$50,181	$78,583	$9,687,522
208	$28,255	$50,328	$78,583	$9,637,194
209	$28,108	$50,474	$78,583	$9,586,720
210	$27,961	$50,622	$78,583	$9,536,098
211	$27,814	$50,769	$78,583	$9,485,329
212	$27,666	$50,917	$78,583	$9,434,412
213	$27,517	$51,066	$78,583	$9,383,346
214	$27,368	$51,215	$78,583	$9,332,131
215	$27,219	$51,364	$78,583	$9,280,767
216	$27,069	$51,514	$78,583	$9,229,253

第18年供款共

$942,994

第18年利息

$334,619

第18年共還本金

$608,375

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$26,919	$51,664	$78,583	$9,177,589
218	$26,768	$51,815	$78,583	$9,125,774
219	$26,617	$51,966	$78,583	$9,073,808
220	$26,465	$52,118	$78,583	$9,021,691
221	$26,313	$52,270	$78,583	$8,969,421
222	$26,161	$52,422	$78,583	$8,916,999
223	$26,008	$52,575	$78,583	$8,864,424
224	$25,855	$52,728	$78,583	$8,811,696
225	$25,701	$52,882	$78,583	$8,758,814
226	$25,547	$53,036	$78,583	$8,705,778
227	$25,392	$53,191	$78,583	$8,652,587
228	$25,237	$53,346	$78,583	$8,599,240

第19年供款共

$942,994

第19年利息

$312,981

第19年共還本金

$630,013

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$25,081	$53,502	$78,583	$8,545,739
230	$24,925	$53,658	$78,583	$8,492,081
231	$24,769	$53,814	$78,583	$8,438,267
232	$24,612	$53,971	$78,583	$8,384,296
233	$24,454	$54,129	$78,583	$8,330,167
234	$24,296	$54,287	$78,583	$8,275,880
235	$24,138	$54,445	$78,583	$8,221,436
236	$23,979	$54,604	$78,583	$8,166,832
237	$23,820	$54,763	$78,583	$8,112,069
238	$23,660	$54,923	$78,583	$8,057,146
239	$23,500	$55,083	$78,583	$8,002,064
240	$23,339	$55,243	$78,583	$7,946,820

第20年供款共

$942,994

第20年利息

$290,574

第20年共還本金

$652,420

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$23,178	$55,405	$78,583	$7,891,416
242	$23,017	$55,566	$78,583	$7,835,849
243	$22,855	$55,728	$78,583	$7,780,121
244	$22,692	$55,891	$78,583	$7,724,230
245	$22,529	$56,054	$78,583	$7,668,176
246	$22,366	$56,217	$78,583	$7,611,959
247	$22,202	$56,381	$78,583	$7,555,578
248	$22,037	$56,546	$78,583	$7,499,032
249	$21,872	$56,711	$78,583	$7,442,322
250	$21,707	$56,876	$78,583	$7,385,445
251	$21,541	$57,042	$78,583	$7,328,404
252	$21,375	$57,208	$78,583	$7,271,195

第21年供款共

$942,994

第21年利息

$267,369

第21年共還本金

$675,625

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$21,208	$57,375	$78,583	$7,213,820
254	$21,040	$57,543	$78,583	$7,156,278
255	$20,872	$57,710	$78,583	$7,098,567
256	$20,704	$57,879	$78,583	$7,040,689
257	$20,535	$58,047	$78,583	$6,982,641
258	$20,366	$58,217	$78,583	$6,924,424
259	$20,196	$58,387	$78,583	$6,866,038
260	$20,026	$58,557	$78,583	$6,807,481
261	$19,855	$58,728	$78,583	$6,748,753
262	$19,684	$58,899	$78,583	$6,689,854
263	$19,512	$59,071	$78,583	$6,630,783
264	$19,340	$59,243	$78,583	$6,571,540

第22年供款共

$942,994

第22年利息

$243,339

第22年共還本金

$699,655

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$19,167	$59,416	$78,583	$6,512,125
266	$18,994	$59,589	$78,583	$6,452,535
267	$18,820	$59,763	$78,583	$6,392,773
268	$18,646	$59,937	$78,583	$6,332,835
269	$18,471	$60,112	$78,583	$6,272,723
270	$18,295	$60,287	$78,583	$6,212,436
271	$18,120	$60,463	$78,583	$6,151,973
272	$17,943	$60,640	$78,583	$6,091,333
273	$17,766	$60,816	$78,583	$6,030,517
274	$17,589	$60,994	$78,583	$5,969,523
275	$17,411	$61,172	$78,583	$5,908,351
276	$17,233	$61,350	$78,583	$5,847,001

第23年供款共

$942,994

第23年利息

$218,454

第23年共還本金

$724,539

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$17,054	$61,529	$78,583	$5,785,472
278	$16,874	$61,709	$78,583	$5,723,763
279	$16,694	$61,889	$78,583	$5,661,875
280	$16,514	$62,069	$78,583	$5,599,806
281	$16,333	$62,250	$78,583	$5,537,556
282	$16,151	$62,432	$78,583	$5,475,124
283	$15,969	$62,614	$78,583	$5,412,511
284	$15,786	$62,796	$78,583	$5,349,714
285	$15,603	$62,979	$78,583	$5,286,735
286	$15,420	$63,163	$78,583	$5,223,572
287	$15,235	$63,347	$78,583	$5,160,224
288	$15,051	$63,532	$78,583	$5,096,692

第24年供款共

$942,994

第24年利息

$192,685

第24年共還本金

$750,309

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$14,865	$63,717	$78,583	$5,032,974
290	$14,680	$63,903	$78,583	$4,969,071
291	$14,493	$64,090	$78,583	$4,904,981
292	$14,306	$64,277	$78,583	$4,840,705
293	$14,119	$64,464	$78,583	$4,776,241
294	$13,931	$64,652	$78,583	$4,711,589
295	$13,742	$64,841	$78,583	$4,646,748
296	$13,553	$65,030	$78,583	$4,581,718
297	$13,363	$65,219	$78,583	$4,516,499
298	$13,173	$65,410	$78,583	$4,451,089
299	$12,982	$65,600	$78,583	$4,385,488
300	$12,791	$65,792	$78,583	$4,319,697

第25年供款共

$942,994

第25年利息

$165,999

第25年共還本金

$776,995

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,599	$65,984	$78,583	$4,253,713
302	$12,407	$66,176	$78,583	$4,187,537
303	$12,214	$66,369	$78,583	$4,121,168
304	$12,020	$66,563	$78,583	$4,054,605
305	$11,826	$66,757	$78,583	$3,987,848
306	$11,631	$66,952	$78,583	$3,920,896
307	$11,436	$67,147	$78,583	$3,853,750
308	$11,240	$67,343	$78,583	$3,786,407
309	$11,044	$67,539	$78,583	$3,718,868
310	$10,847	$67,736	$78,583	$3,651,132
311	$10,649	$67,934	$78,583	$3,583,198
312	$10,451	$68,132	$78,583	$3,515,066

第26年供款共

$942,994

第26年利息

$138,363

第26年共還本金

$804,631

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,252	$68,331	$78,583	$3,446,736
314	$10,053	$68,530	$78,583	$3,378,206
315	$9,853	$68,730	$78,583	$3,309,476
316	$9,653	$68,930	$78,583	$3,240,546
317	$9,452	$69,131	$78,583	$3,171,415
318	$9,250	$69,333	$78,583	$3,102,082
319	$9,048	$69,535	$78,583	$3,032,547
320	$8,845	$69,738	$78,583	$2,962,809
321	$8,642	$69,941	$78,583	$2,892,867
322	$8,438	$70,145	$78,583	$2,822,722
323	$8,233	$70,350	$78,583	$2,752,372
324	$8,028	$70,555	$78,583	$2,681,817

第27年供款共

$942,994

第27年利息

$109,745

第27年共還本金

$833,249

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,822	$70,761	$78,583	$2,611,056
326	$7,616	$70,967	$78,583	$2,540,089
327	$7,409	$71,174	$78,583	$2,468,915
328	$7,201	$71,382	$78,583	$2,397,533
329	$6,993	$71,590	$78,583	$2,325,943
330	$6,784	$71,799	$78,583	$2,254,144
331	$6,575	$72,008	$78,583	$2,182,136
332	$6,365	$72,218	$78,583	$2,109,918
333	$6,154	$72,429	$78,583	$2,037,489
334	$5,943	$72,640	$78,583	$1,964,849
335	$5,731	$72,852	$78,583	$1,891,997
336	$5,518	$73,064	$78,583	$1,818,932

第28年供款共

$942,994

第28年利息

$80,109

第28年共還本金

$862,885

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,305	$73,278	$78,583	$1,745,655
338	$5,091	$73,491	$78,583	$1,672,163
339	$4,877	$73,706	$78,583	$1,598,458
340	$4,662	$73,921	$78,583	$1,524,537
341	$4,447	$74,136	$78,583	$1,450,401
342	$4,230	$74,352	$78,583	$1,376,048
343	$4,013	$74,569	$78,583	$1,301,479
344	$3,796	$74,787	$78,583	$1,226,692
345	$3,578	$75,005	$78,583	$1,151,687
346	$3,359	$75,224	$78,583	$1,076,463
347	$3,140	$75,443	$78,583	$1,001,020
348	$2,920	$75,663	$78,583	$925,357

第29年供款共

$942,994

第29年利息

$49,419

第29年共還本金

$893,575

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,699	$75,884	$78,583	$849,473
350	$2,478	$76,105	$78,583	$773,368
351	$2,256	$76,327	$78,583	$697,041
352	$2,033	$76,550	$78,583	$620,491
353	$1,810	$76,773	$78,583	$543,718
354	$1,586	$76,997	$78,583	$466,721
355	$1,361	$77,222	$78,583	$389,499
356	$1,136	$77,447	$78,583	$312,053
357	$910	$77,673	$78,583	$234,380
358	$684	$77,899	$78,583	$156,481
359	$456	$78,126	$78,583	$78,354
360	$229	$78,354	$78,583	$0

第30年供款共

$942,994

第30年利息

$17,637

第30年共還本金

$925,357

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$19,119,816

免責聲明

筍盤推介

按揭保險費
info