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$20,010,482

每月供款
$83,002

首期

$-10,200,000

總貸款額

$18,200,000

總利息

$11,680,482

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-9,870,000

按月供比率計算

$166,003

置業成本總預算

HK$-9,870,000

首期

$-10,200,000
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

$166,003

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

沙田碧濤花園

thumb_up

真人靚過上鏡快約睇

實

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 萬

實

662 呎

@10,876

建

968 呎

@7,438

售$720 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

@11,421

建

970 呎

@8,866

local_fire_department 至HIT

售$860 萬

實

753 呎

@11,421

建

970 呎

@8,866

售$860 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤)全新未住過! 海景高層兩房

實

504 呎

@17,222

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$868 萬

實

504 呎

@17,222

售$868 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

沙田玖瓏山日瓏閣第01座

thumb_up

100%實景拍攝~筍住新九肚山兩房~

實

662 呎

@10,574

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

售$700 萬

實

662 呎

@10,574

售$700 萬

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

馬鞍山迎濤灣 B座

thumb_up

全新靚裝三房套，業主求賣！歡迎約睇還價

實

818 呎

@10,513

建

1,060 呎

@8,113

local_fire_department 至HIT

售$860 萬

實

818 呎

@10,513

建

1,060 呎

@8,113

售$860 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭新裝修三房套可租可賣

實

675 呎

@10,370

建

868 呎

@8,065

local_fire_department 至HIT

售$700 萬

實

675 呎

@10,370

建

868 呎

@8,065

售$700 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第19座

thumb_up

迎海

實

496 呎

@14,415

local_fire_department 至HIT

售$715 萬

實

496 呎

@14,415

售$715 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第22座

thumb_up

迎海兩房筍盤可以另加車位

實

512 呎

@15,234

local_fire_department 至HIT

售$780 萬

實

512 呎

@15,234

售$780 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

實用靚裝大兩房

實

688 呎

@11,483

建

870 呎

@9,080

local_fire_department 至HIT

售$790 萬

實

688 呎

@11,483

建

870 呎

@9,080

售$790 萬

local_fire_department 至HIT

西貢傲瀧

thumb_up

連天台, 海景 (連租約)

實

457 呎

@19,256

verified 首置必買

售$880 萬

實

457 呎

@19,256

售$880 萬

verified 首置必買

馬鞍山迎海第01期第03座

thumb_up

高層海景 ~ 星級會所

實

491 呎

@15,886

建

638 呎

@12,226

directions_run 日內即走 real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

售$780 萬

實

491 呎

@15,886

建

638 呎

@12,226

售$780 萬

directions_run 日內即走 real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

馬鞍山新港城

thumb_up

新港城4期靚裝三房另書房開房廚房

實

551 呎

@12,795

建

744 呎

@9,476

local_offer 低水筍價 transfer_within_a_station 人才必選

售$705 萬

實

551 呎

@12,795

建

744 呎

@9,476

售$705 萬

local_offer 低水筍價 transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$108,926	$83,701	$68,591	$58,538
1.500	$112,975	$87,823	$72,788	$62,812
2.000	$117,119	$92,071	$77,141	$67,271
2.500	$121,356	$96,442	$81,648	$71,912
3.000	$125,686	$100,937	$86,306	$76,732
3.500	$130,109	$105,553	$91,113	$81,726
3.625	$131,229	$106,725	$92,338	$83,001
4.000	$134,623	$110,288	$96,066	$86,890
4.500	$139,229	$115,142	$101,162	$92,217
5.000	$143,924	$120,112	$106,395	$97,702
5.500	$148,709	$125,195	$111,764	$103,338
6.000	$153,582	$130,390	$117,263	$109,118

每月供款$83,002

年期

30年

貸款金額

$18,200,000

總利息

$11,680,482

總貸款連利息

$29,880,482

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$54,979	$28,022	$83,001	$18,171,978
2	$54,895	$28,107	$83,001	$18,143,871
3	$54,810	$28,192	$83,001	$18,115,679
4	$54,724	$28,277	$83,001	$18,087,402
5	$54,639	$28,362	$83,001	$18,059,040
6	$54,553	$28,448	$83,001	$18,030,592
7	$54,467	$28,534	$83,001	$18,002,058
8	$54,381	$28,620	$83,001	$17,973,438
9	$54,295	$28,707	$83,001	$17,944,731
10	$54,208	$28,793	$83,001	$17,915,938
11	$54,121	$28,880	$83,001	$17,887,058
12	$54,034	$28,968	$83,001	$17,858,090

第1年供款共

$996,016

第1年利息

$654,106

第1年共還本金

$341,910

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$53,946	$29,055	$83,001	$17,829,035
14	$53,859	$29,143	$83,001	$17,799,893
15	$53,771	$29,231	$83,001	$17,770,662
16	$53,682	$29,319	$83,001	$17,741,343
17	$53,594	$29,408	$83,001	$17,711,935
18	$53,505	$29,497	$83,001	$17,682,438
19	$53,416	$29,586	$83,001	$17,652,853
20	$53,326	$29,675	$83,001	$17,623,178
21	$53,237	$29,765	$83,001	$17,593,413
22	$53,147	$29,855	$83,001	$17,563,559
23	$53,057	$29,945	$83,001	$17,533,614
24	$52,966	$30,035	$83,001	$17,503,579

第2年供款共

$996,016

第2年利息

$641,504

第2年共還本金

$354,512

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$52,875	$30,126	$83,001	$17,473,453
26	$52,784	$30,217	$83,001	$17,443,236
27	$52,693	$30,308	$83,001	$17,412,927
28	$52,602	$30,400	$83,001	$17,382,528
29	$52,510	$30,492	$83,001	$17,352,036
30	$52,418	$30,584	$83,001	$17,321,452
31	$52,325	$30,676	$83,001	$17,290,776
32	$52,233	$30,769	$83,001	$17,260,007
33	$52,140	$30,862	$83,001	$17,229,146
34	$52,046	$30,955	$83,001	$17,198,191
35	$51,953	$31,048	$83,001	$17,167,142
36	$51,859	$31,142	$83,001	$17,136,000

第3年供款共

$996,016

第3年利息

$628,437

第3年共還本金

$367,579

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$51,765	$31,236	$83,001	$17,104,764
38	$51,671	$31,331	$83,001	$17,073,433
39	$51,576	$31,425	$83,001	$17,042,008
40	$51,481	$31,520	$83,001	$17,010,487
41	$51,386	$31,615	$83,001	$16,978,872
42	$51,290	$31,711	$83,001	$16,947,161
43	$51,195	$31,807	$83,001	$16,915,354
44	$51,098	$31,903	$83,001	$16,883,451
45	$51,002	$31,999	$83,001	$16,851,452
46	$50,905	$32,096	$83,001	$16,819,356
47	$50,808	$32,193	$83,001	$16,787,163
48	$50,711	$32,290	$83,001	$16,754,873

第4年供款共

$996,016

第4年利息

$614,889

第4年共還本金

$381,127

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$50,614	$32,388	$83,001	$16,722,485
50	$50,516	$32,485	$83,001	$16,690,000
51	$50,418	$32,584	$83,001	$16,657,416
52	$50,319	$32,682	$83,001	$16,624,734
53	$50,221	$32,781	$83,001	$16,591,953
54	$50,122	$32,880	$83,001	$16,559,074
55	$50,022	$32,979	$83,001	$16,526,094
56	$49,923	$33,079	$83,001	$16,493,016
57	$49,823	$33,179	$83,001	$16,459,837
58	$49,722	$33,279	$83,001	$16,426,558
59	$49,622	$33,379	$83,001	$16,393,179
60	$49,521	$33,480	$83,001	$16,359,698

第5年供款共

$996,016

第5年利息

$600,841

第5年共還本金

$395,175

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$49,420	$33,581	$83,001	$16,326,117
62	$49,318	$33,683	$83,001	$16,292,434
63	$49,217	$33,785	$83,001	$16,258,650
64	$49,115	$33,887	$83,001	$16,224,763
65	$49,012	$33,989	$83,001	$16,190,774
66	$48,910	$34,092	$83,001	$16,156,682
67	$48,807	$34,195	$83,001	$16,122,487
68	$48,703	$34,298	$83,001	$16,088,189
69	$48,600	$34,402	$83,001	$16,053,788
70	$48,496	$34,506	$83,001	$16,019,282
71	$48,392	$34,610	$83,001	$15,984,673
72	$48,287	$34,714	$83,001	$15,949,958

第6年供款共

$996,016

第6年利息

$586,276

第6年共還本金

$409,740

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$48,182	$34,819	$83,001	$15,915,139
74	$48,077	$34,924	$83,001	$15,880,215
75	$47,971	$35,030	$83,001	$15,845,185
76	$47,866	$35,136	$83,001	$15,810,049
77	$47,760	$35,242	$83,001	$15,774,807
78	$47,653	$35,348	$83,001	$15,739,459
79	$47,546	$35,455	$83,001	$15,704,004
80	$47,439	$35,562	$83,001	$15,668,442
81	$47,332	$35,670	$83,001	$15,632,772
82	$47,224	$35,777	$83,001	$15,596,995
83	$47,116	$35,885	$83,001	$15,561,110
84	$47,008	$35,994	$83,001	$15,525,116

第7年供款共

$996,016

第7年利息

$571,174

第7年共還本金

$424,843

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$46,899	$36,103	$83,001	$15,489,013
86	$46,790	$36,212	$83,001	$15,452,802
87	$46,680	$36,321	$83,001	$15,416,481
88	$46,571	$36,431	$83,001	$15,380,050
89	$46,461	$36,541	$83,001	$15,343,509
90	$46,350	$36,651	$83,001	$15,306,858
91	$46,239	$36,762	$83,001	$15,270,096
92	$46,128	$36,873	$83,001	$15,233,223
93	$46,017	$36,984	$83,001	$15,196,239
94	$45,905	$37,096	$83,001	$15,159,143
95	$45,793	$37,208	$83,001	$15,121,935
96	$45,681	$37,320	$83,001	$15,084,614

第8年供款共

$996,016

第8年利息

$555,515

第8年共還本金

$440,502

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$45,568	$37,433	$83,001	$15,047,181
98	$45,455	$37,546	$83,001	$15,009,635
99	$45,342	$37,660	$83,001	$14,971,975
100	$45,228	$37,773	$83,001	$14,934,201
101	$45,114	$37,888	$83,001	$14,896,314
102	$44,999	$38,002	$83,001	$14,858,312
103	$44,884	$38,117	$83,001	$14,820,195
104	$44,769	$38,232	$83,001	$14,781,963
105	$44,654	$38,347	$83,001	$14,743,615
106	$44,538	$38,463	$83,001	$14,705,152
107	$44,422	$38,580	$83,001	$14,666,573
108	$44,305	$38,696	$83,001	$14,627,877

第9年供款共

$996,016

第9年利息

$539,278

第9年共還本金

$456,738

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$44,188	$38,813	$83,001	$14,589,064
110	$44,071	$38,930	$83,001	$14,550,133
111	$43,954	$39,048	$83,001	$14,511,086
112	$43,836	$39,166	$83,001	$14,471,920
113	$43,717	$39,284	$83,001	$14,432,636
114	$43,599	$39,403	$83,001	$14,393,233
115	$43,480	$39,522	$83,001	$14,353,711
116	$43,360	$39,641	$83,001	$14,314,070
117	$43,240	$39,761	$83,001	$14,274,309
118	$43,120	$39,881	$83,001	$14,234,428
119	$43,000	$40,002	$83,001	$14,194,427
120	$42,879	$40,122	$83,001	$14,154,304

第10年供款共

$996,016

第10年利息

$522,444

第10年共還本金

$473,572

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$42,758	$40,244	$83,001	$14,114,061
122	$42,636	$40,365	$83,001	$14,073,696
123	$42,514	$40,487	$83,001	$14,033,209
124	$42,392	$40,609	$83,001	$13,992,599
125	$42,269	$40,732	$83,001	$13,951,867
126	$42,146	$40,855	$83,001	$13,911,012
127	$42,023	$40,978	$83,001	$13,870,034
128	$41,899	$41,102	$83,001	$13,828,931
129	$41,775	$41,226	$83,001	$13,787,705
130	$41,650	$41,351	$83,001	$13,746,354
131	$41,525	$41,476	$83,001	$13,704,878
132	$41,400	$41,601	$83,001	$13,663,277

第11年供款共

$996,016

第11年利息

$504,989

第11年共還本金

$491,027

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$41,274	$41,727	$83,001	$13,621,550
134	$41,148	$41,853	$83,001	$13,579,697
135	$41,022	$41,979	$83,001	$13,537,718
136	$40,895	$42,106	$83,001	$13,495,612
137	$40,768	$42,233	$83,001	$13,453,378
138	$40,640	$42,361	$83,001	$13,411,017
139	$40,512	$42,489	$83,001	$13,368,528
140	$40,384	$42,617	$83,001	$13,325,911
141	$40,255	$42,746	$83,001	$13,283,165
142	$40,126	$42,875	$83,001	$13,240,290
143	$39,997	$43,005	$83,001	$13,197,285
144	$39,867	$43,135	$83,001	$13,154,151

第12年供款共

$996,016

第12年利息

$486,890

第12年共還本金

$509,126

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$39,736	$43,265	$83,001	$13,110,886
146	$39,606	$43,396	$83,001	$13,067,491
147	$39,475	$43,527	$83,001	$13,023,964
148	$39,343	$43,658	$83,001	$12,980,306
149	$39,211	$43,790	$83,001	$12,936,516
150	$39,079	$43,922	$83,001	$12,892,594
151	$38,946	$44,055	$83,001	$12,848,539
152	$38,813	$44,188	$83,001	$12,804,351
153	$38,680	$44,322	$83,001	$12,760,029
154	$38,546	$44,455	$83,001	$12,715,574
155	$38,412	$44,590	$83,001	$12,670,984
156	$38,277	$44,724	$83,001	$12,626,259

第13年供款共

$996,016

第13年利息

$468,125

第13年共還本金

$527,891

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$38,142	$44,860	$83,001	$12,581,400
158	$38,006	$44,995	$83,001	$12,536,405
159	$37,870	$45,131	$83,001	$12,491,274
160	$37,734	$45,267	$83,001	$12,446,007
161	$37,597	$45,404	$83,001	$12,400,603
162	$37,460	$45,541	$83,001	$12,355,061
163	$37,323	$45,679	$83,001	$12,309,383
164	$37,185	$45,817	$83,001	$12,263,566
165	$37,046	$45,955	$83,001	$12,217,611
166	$36,907	$46,094	$83,001	$12,171,517
167	$36,768	$46,233	$83,001	$12,125,284
168	$36,628	$46,373	$83,001	$12,078,911

第14年供款共

$996,016

第14年利息

$448,667

第14年共還本金

$547,349

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$36,488	$46,513	$83,001	$12,032,398
170	$36,348	$46,653	$83,001	$11,985,744
171	$36,207	$46,794	$83,001	$11,938,950
172	$36,066	$46,936	$83,001	$11,892,014
173	$35,924	$47,078	$83,001	$11,844,937
174	$35,782	$47,220	$83,001	$11,797,717
175	$35,639	$47,362	$83,001	$11,750,354
176	$35,496	$47,505	$83,001	$11,702,849
177	$35,352	$47,649	$83,001	$11,655,200
178	$35,208	$47,793	$83,001	$11,607,407
179	$35,064	$47,937	$83,001	$11,559,470
180	$34,919	$48,082	$83,001	$11,511,388

第15年供款共

$996,016

第15年利息

$428,493

第15年共還本金

$567,523

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$34,774	$48,227	$83,001	$11,463,160
182	$34,628	$48,373	$83,001	$11,414,787
183	$34,482	$48,519	$83,001	$11,366,268
184	$34,336	$48,666	$83,001	$11,317,602
185	$34,189	$48,813	$83,001	$11,268,790
186	$34,041	$48,960	$83,001	$11,219,829
187	$33,893	$49,108	$83,001	$11,170,721
188	$33,745	$49,256	$83,001	$11,121,465
189	$33,596	$49,405	$83,001	$11,072,060
190	$33,447	$49,554	$83,001	$11,022,505
191	$33,297	$49,704	$83,001	$10,972,801
192	$33,147	$49,854	$83,001	$10,922,947

第16年供款共

$996,016

第16年利息

$407,575

第16年共還本金

$588,441

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$32,996	$50,005	$83,001	$10,872,942
194	$32,845	$50,156	$83,001	$10,822,786
195	$32,694	$50,308	$83,001	$10,772,478
196	$32,542	$50,459	$83,001	$10,722,019
197	$32,389	$50,612	$83,001	$10,671,407
198	$32,237	$50,765	$83,001	$10,620,642
199	$32,083	$50,918	$83,001	$10,569,724
200	$31,929	$51,072	$83,001	$10,518,652
201	$31,775	$51,226	$83,001	$10,467,426
202	$31,620	$51,381	$83,001	$10,416,045
203	$31,465	$51,536	$83,001	$10,364,509
204	$31,309	$51,692	$83,001	$10,312,817

第17年供款共

$996,016

第17年利息

$385,886

第17年共還本金

$610,130

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$31,153	$51,848	$83,001	$10,260,969
206	$30,997	$52,005	$83,001	$10,208,964
207	$30,840	$52,162	$83,001	$10,156,802
208	$30,682	$52,319	$83,001	$10,104,483
209	$30,524	$52,477	$83,001	$10,052,005
210	$30,365	$52,636	$83,001	$9,999,370
211	$30,206	$52,795	$83,001	$9,946,575
212	$30,047	$52,954	$83,001	$9,893,620
213	$29,887	$53,114	$83,001	$9,840,506
214	$29,727	$53,275	$83,001	$9,787,231
215	$29,566	$53,436	$83,001	$9,733,795
216	$29,404	$53,597	$83,001	$9,680,198

第18年供款共

$996,016

第18年利息

$363,398

第18年共還本金

$632,618

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$29,242	$53,759	$83,001	$9,626,439
218	$29,080	$53,921	$83,001	$9,572,518
219	$28,917	$54,084	$83,001	$9,518,433
220	$28,754	$54,248	$83,001	$9,464,186
221	$28,590	$54,412	$83,001	$9,409,774
222	$28,425	$54,576	$83,001	$9,355,198
223	$28,260	$54,741	$83,001	$9,300,457
224	$28,095	$54,906	$83,001	$9,245,551
225	$27,929	$55,072	$83,001	$9,190,479
226	$27,763	$55,238	$83,001	$9,135,240
227	$27,596	$55,405	$83,001	$9,079,835
228	$27,429	$55,573	$83,001	$9,024,262

第19年供款共

$996,016

第19年利息

$340,080

第19年共還本金

$655,936

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$27,261	$55,741	$83,001	$8,968,522
230	$27,092	$55,909	$83,001	$8,912,613
231	$26,924	$56,078	$83,001	$8,856,535
232	$26,754	$56,247	$83,001	$8,800,288
233	$26,584	$56,417	$83,001	$8,743,871
234	$26,414	$56,588	$83,001	$8,687,283
235	$26,243	$56,759	$83,001	$8,630,525
236	$26,071	$56,930	$83,001	$8,573,595
237	$25,899	$57,102	$83,001	$8,516,493
238	$25,727	$57,274	$83,001	$8,459,218
239	$25,554	$57,447	$83,001	$8,401,771
240	$25,380	$57,621	$83,001	$8,344,150

第20年供款共

$996,016

第20年利息

$315,904

第20年共還本金

$680,112

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$25,206	$57,795	$83,001	$8,286,355
242	$25,032	$57,970	$83,001	$8,228,385
243	$24,857	$58,145	$83,001	$8,170,241
244	$24,681	$58,320	$83,001	$8,111,920
245	$24,505	$58,497	$83,001	$8,053,424
246	$24,328	$58,673	$83,001	$7,994,750
247	$24,151	$58,851	$83,001	$7,935,900
248	$23,973	$59,028	$83,001	$7,876,871
249	$23,795	$59,207	$83,001	$7,817,665
250	$23,616	$59,385	$83,001	$7,758,279
251	$23,436	$59,565	$83,001	$7,698,714
252	$23,257	$59,745	$83,001	$7,638,970

第21年供款共

$996,016

第21年利息

$290,836

第21年共還本金

$705,180

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$23,076	$59,925	$83,001	$7,579,044
254	$22,895	$60,106	$83,001	$7,518,938
255	$22,713	$60,288	$83,001	$7,458,650
256	$22,531	$60,470	$83,001	$7,398,180
257	$22,349	$60,653	$83,001	$7,337,528
258	$22,165	$60,836	$83,001	$7,276,692
259	$21,982	$61,020	$83,001	$7,215,672
260	$21,797	$61,204	$83,001	$7,154,468
261	$21,612	$61,389	$83,001	$7,093,079
262	$21,427	$61,574	$83,001	$7,031,505
263	$21,241	$61,760	$83,001	$6,969,744
264	$21,054	$61,947	$83,001	$6,907,798

第22年供款共

$996,016

第22年利息

$264,844

第22年共還本金

$731,172

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$20,867	$62,134	$83,001	$6,845,664
266	$20,680	$62,322	$83,001	$6,783,342
267	$20,491	$62,510	$83,001	$6,720,832
268	$20,303	$62,699	$83,001	$6,658,133
269	$20,113	$62,888	$83,001	$6,595,245
270	$19,923	$63,078	$83,001	$6,532,167
271	$19,733	$63,269	$83,001	$6,468,898
272	$19,541	$63,460	$83,001	$6,405,438
273	$19,350	$63,652	$83,001	$6,341,786
274	$19,157	$63,844	$83,001	$6,277,942
275	$18,965	$64,037	$83,001	$6,213,906
276	$18,771	$64,230	$83,001	$6,149,676

第23年供款共

$996,016

第23年利息

$237,894

第23年共還本金

$758,122

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$18,577	$64,424	$83,001	$6,085,251
278	$18,383	$64,619	$83,001	$6,020,633
279	$18,187	$64,814	$83,001	$5,955,819
280	$17,992	$65,010	$83,001	$5,890,809
281	$17,795	$65,206	$83,001	$5,825,603
282	$17,598	$65,403	$83,001	$5,760,199
283	$17,401	$65,601	$83,001	$5,694,599
284	$17,202	$65,799	$83,001	$5,628,800
285	$17,004	$65,998	$83,001	$5,562,802
286	$16,804	$66,197	$83,001	$5,496,605
287	$16,604	$66,397	$83,001	$5,430,208
288	$16,404	$66,598	$83,001	$5,363,610

第24年供款共

$996,016

第24年利息

$209,951

第24年共還本金

$786,065

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,203	$66,799	$83,001	$5,296,812
290	$16,001	$67,001	$83,001	$5,229,811
291	$15,798	$67,203	$83,001	$5,162,608
292	$15,595	$67,406	$83,001	$5,095,202
293	$15,392	$67,610	$83,001	$5,027,593
294	$15,188	$67,814	$83,001	$4,959,779
295	$14,983	$68,019	$83,001	$4,891,760
296	$14,777	$68,224	$83,001	$4,823,536
297	$14,571	$68,430	$83,001	$4,755,106
298	$14,364	$68,637	$83,001	$4,686,469
299	$14,157	$68,844	$83,001	$4,617,625
300	$13,949	$69,052	$83,001	$4,548,572

第25年供款共

$996,016

第25年利息

$180,978

第25年共還本金

$815,038

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,740	$69,261	$83,001	$4,479,311
302	$13,531	$69,470	$83,001	$4,409,841
303	$13,321	$69,680	$83,001	$4,340,161
304	$13,111	$69,890	$83,001	$4,270,271
305	$12,900	$70,102	$83,001	$4,200,169
306	$12,688	$70,313	$83,001	$4,129,856
307	$12,476	$70,526	$83,001	$4,059,330
308	$12,263	$70,739	$83,001	$3,988,592
309	$12,049	$70,952	$83,001	$3,917,639
310	$11,835	$71,167	$83,001	$3,846,472
311	$11,620	$71,382	$83,001	$3,775,091
312	$11,404	$71,597	$83,001	$3,703,493

第26年供款共

$996,016

第26年利息

$150,937

第26年共還本金

$845,079

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,188	$71,814	$83,001	$3,631,679
314	$10,971	$72,031	$83,001	$3,559,649
315	$10,753	$72,248	$83,001	$3,487,401
316	$10,535	$72,466	$83,001	$3,414,934
317	$10,316	$72,685	$83,001	$3,342,249
318	$10,096	$72,905	$83,001	$3,269,344
319	$9,876	$73,125	$83,001	$3,196,219
320	$9,655	$73,346	$83,001	$3,122,872
321	$9,434	$73,568	$83,001	$3,049,305
322	$9,211	$73,790	$83,001	$2,975,515
323	$8,989	$74,013	$83,001	$2,901,502
324	$8,765	$74,236	$83,001	$2,827,266

第27年供款共

$996,016

第27年利息

$119,789

第27年共還本金

$876,227

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,541	$74,461	$83,001	$2,752,805
326	$8,316	$74,686	$83,001	$2,678,119
327	$8,090	$74,911	$83,001	$2,603,208
328	$7,864	$75,137	$83,001	$2,528,071
329	$7,637	$75,364	$83,001	$2,452,706
330	$7,409	$75,592	$83,001	$2,377,114
331	$7,181	$75,820	$83,001	$2,301,294
332	$6,952	$76,050	$83,001	$2,225,244
333	$6,722	$76,279	$83,001	$2,148,965
334	$6,492	$76,510	$83,001	$2,072,455
335	$6,261	$76,741	$83,001	$1,995,715
336	$6,029	$76,973	$83,001	$1,918,742

第28年供款共

$996,016

第28年利息

$87,492

第28年共還本金

$908,524

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,796	$77,205	$83,001	$1,841,537
338	$5,563	$77,438	$83,001	$1,764,098
339	$5,329	$77,672	$83,001	$1,686,426
340	$5,094	$77,907	$83,001	$1,608,519
341	$4,859	$78,142	$83,001	$1,530,377
342	$4,623	$78,378	$83,001	$1,451,999
343	$4,386	$78,615	$83,001	$1,373,384
344	$4,149	$78,853	$83,001	$1,294,531
345	$3,911	$79,091	$83,001	$1,215,440
346	$3,672	$79,330	$83,001	$1,136,111
347	$3,432	$79,569	$83,001	$1,056,541
348	$3,192	$79,810	$83,001	$976,731

第29年供款共

$996,016

第29年利息

$54,006

第29年共還本金

$942,010

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,951	$80,051	$83,001	$896,681
350	$2,709	$80,293	$83,001	$816,388
351	$2,466	$80,535	$83,001	$735,853
352	$2,223	$80,778	$83,001	$655,074
353	$1,979	$81,022	$83,001	$574,052
354	$1,734	$81,267	$83,001	$492,785
355	$1,489	$81,513	$83,001	$411,272
356	$1,242	$81,759	$83,001	$329,513
357	$995	$82,006	$83,001	$247,507
358	$748	$82,254	$83,001	$165,253
359	$499	$82,502	$83,001	$82,751
360	$250	$82,751	$83,001	$0

第30年供款共

$996,016

第30年利息

$19,285

第30年共還本金

$976,731

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$20,010,482

免責聲明

筍盤推介

按揭保險費
info