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$20,100,332

每月供款
$83,640

首期

$-10,340,000

總貸款額

$18,340,000

總利息

$11,770,332

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-10,010,000

按月供比率計算

$167,280

置業成本總預算

HK$-10,010,000

首期

$-10,340,000
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

$167,280

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

thumb_up

罕有海星灣景放賣迎海FANS 必睇

實

565 呎

@15,929

local_fire_department 至HIT

售$900 萬

實

565 呎

@15,929

售$900 萬

local_fire_department 至HIT

沙田濱景花園第03座

thumb_up

濱景花園第03座

實

544 呎

@13,419

建

659 呎

@11,077

local_fire_department 至HIT hotel_class 樓王

售$730 萬

實

544 呎

@13,419

建

659 呎

@11,077

售$730 萬

local_fire_department 至HIT hotel_class 樓王

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

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

542 呎

@13,469

local_fire_department 至HIT local_offer 低水筍價

售$730 萬

實

542 呎

@13,469

售$730 萬

local_fire_department 至HIT local_offer 低水筍價

西貢逸瓏園

thumb_up

西貢市低密度

實

525 呎

@14,286

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$750 萬

實

525 呎

@14,286

售$750 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

VR實景

粉嶺海燕花園

thumb_up

海燕花園特色連天台&車位

實

761 呎

@11,406

建

990 呎

@8,768

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$868 萬

實

761 呎

@11,406

建

990 呎

@8,768

售$868 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

西貢逸瓏海滙第01座

thumb_up

優質管理屋苑

實

425 呎

@16,471

local_fire_department 至HIT

售$700 萬

實

425 呎

@16,471

售$700 萬

local_fire_department 至HIT

馬鞍山 SILVERSANDS 第05A座

thumb_up

信和低密度豪宅新樓**開揚園景兩房兩廳。有鎖匙,即睇即用。

實

448 呎

@20,067

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$899 萬

實

448 呎

@20,067

售$899 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山新港城 H座

thumb_up

新港城 H座

實

551 呎

@13,612

建

749 呎

@10,013

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

售$750 萬

實

551 呎

@13,612

建

749 呎

@10,013

售$750 萬

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

馬鞍山嘉華星濤灣第02座

thumb_up

嘉華星濤灣 2房東南開揚

實

493 呎

@14,402

建

678 呎

@10,472

local_fire_department 至HIT

售$710 萬

實

493 呎

@14,402

建

678 呎

@10,472

售$710 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第01座

thumb_up

海景三房@罕有放盤@鄰近馬鐵站@

實

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 萬

實

653 呎

@13,783

建

862 呎

@10,441

售$900 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔 **開揚海景,套3房2廳,雅致裝修**

實

653 呎

@12,098

建

827 呎

@9,553

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$790 萬

實

653 呎

@12,098

建

827 呎

@9,553

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

利率	15年	20年	25年	30年
1.000	$109,764	$84,345	$69,118	$58,989
1.500	$113,844	$88,499	$73,348	$63,295
2.000	$118,019	$92,779	$77,735	$67,788
2.500	$122,289	$97,184	$82,276	$72,465
3.000	$126,653	$101,713	$86,970	$77,322
3.500	$131,109	$106,365	$91,814	$82,355
3.625	$132,238	$107,546	$93,048	$83,640
4.000	$135,659	$111,137	$96,805	$87,558
4.500	$140,300	$116,028	$101,940	$92,926
5.000	$145,032	$121,036	$107,214	$98,453
5.500	$149,853	$126,159	$112,624	$104,133
6.000	$154,763	$131,393	$118,165	$109,958

每月供款$83,640

年期

30年

貸款金額

$18,340,000

總利息

$11,770,332

總貸款連利息

$30,110,332

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$55,402	$28,238	$83,640	$18,311,762
2	$55,317	$28,323	$83,640	$18,283,439
3	$55,231	$28,409	$83,640	$18,255,031
4	$55,145	$28,494	$83,640	$18,226,536
5	$55,059	$28,580	$83,640	$18,197,956
6	$54,973	$28,667	$83,640	$18,169,289
7	$54,886	$28,753	$83,640	$18,140,536
8	$54,800	$28,840	$83,640	$18,111,695
9	$54,712	$28,927	$83,640	$18,082,768
10	$54,625	$29,015	$83,640	$18,053,753
11	$54,537	$29,102	$83,640	$18,024,651
12	$54,449	$29,190	$83,640	$17,995,460

第1年供款共

$1,003,678

第1年利息

$659,138

第1年共還本金

$344,540

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$54,361	$29,279	$83,640	$17,966,182
14	$54,273	$29,367	$83,640	$17,936,815
15	$54,184	$29,456	$83,640	$17,907,359
16	$54,095	$29,545	$83,640	$17,877,814
17	$54,006	$29,634	$83,640	$17,848,181
18	$53,916	$29,723	$83,640	$17,818,457
19	$53,827	$29,813	$83,640	$17,788,644
20	$53,737	$29,903	$83,640	$17,758,741
21	$53,646	$29,994	$83,640	$17,728,747
22	$53,556	$30,084	$83,640	$17,698,663
23	$53,465	$30,175	$83,640	$17,668,488
24	$53,374	$30,266	$83,640	$17,638,221

第2年供款共

$1,003,678

第2年利息

$646,439

第2年共還本金

$357,239

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$53,282	$30,358	$83,640	$17,607,864
26	$53,190	$30,449	$83,640	$17,577,414
27	$53,098	$30,541	$83,640	$17,546,873
28	$53,006	$30,634	$83,640	$17,516,239
29	$52,914	$30,726	$83,640	$17,485,513
30	$52,821	$30,819	$83,640	$17,454,694
31	$52,728	$30,912	$83,640	$17,423,782
32	$52,634	$31,005	$83,640	$17,392,777
33	$52,541	$31,099	$83,640	$17,361,678
34	$52,447	$31,193	$83,640	$17,330,484
35	$52,353	$31,287	$83,640	$17,299,197
36	$52,258	$31,382	$83,640	$17,267,815

第3年供款共

$1,003,678

第3年利息

$633,272

第3年共還本金

$370,406

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$52,163	$31,477	$83,640	$17,236,339
38	$52,068	$31,572	$83,640	$17,204,767
39	$51,973	$31,667	$83,640	$17,173,100
40	$51,877	$31,763	$83,640	$17,141,337
41	$51,781	$31,859	$83,640	$17,109,479
42	$51,685	$31,955	$83,640	$17,077,524
43	$51,588	$32,051	$83,640	$17,045,472
44	$51,492	$32,148	$83,640	$17,013,324
45	$51,394	$32,245	$83,640	$16,981,078
46	$51,297	$32,343	$83,640	$16,948,736
47	$51,199	$32,441	$83,640	$16,916,295
48	$51,101	$32,539	$83,640	$16,883,757

第4年供款共

$1,003,678

第4年利息

$619,619

第4年共還本金

$384,059

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$51,003	$32,637	$83,640	$16,851,120
50	$50,904	$32,735	$83,640	$16,818,385
51	$50,806	$32,834	$83,640	$16,785,550
52	$50,706	$32,933	$83,640	$16,752,617
53	$50,607	$33,033	$83,640	$16,719,584
54	$50,507	$33,133	$83,640	$16,686,451
55	$50,407	$33,233	$83,640	$16,653,218
56	$50,307	$33,333	$83,640	$16,619,885
57	$50,206	$33,434	$83,640	$16,586,451
58	$50,105	$33,535	$83,640	$16,552,916
59	$50,004	$33,636	$83,640	$16,519,280
60	$49,902	$33,738	$83,640	$16,485,542

第5年供款共

$1,003,678

第5年利息

$605,463

第5年共還本金

$398,214

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$49,800	$33,840	$83,640	$16,451,703
62	$49,698	$33,942	$83,640	$16,417,761
63	$49,595	$34,044	$83,640	$16,383,716
64	$49,492	$34,147	$83,640	$16,349,569
65	$49,389	$34,250	$83,640	$16,315,318
66	$49,286	$34,354	$83,640	$16,280,964
67	$49,182	$34,458	$83,640	$16,246,507
68	$49,078	$34,562	$83,640	$16,211,945
69	$48,974	$34,666	$83,640	$16,177,279
70	$48,869	$34,771	$83,640	$16,142,508
71	$48,764	$34,876	$83,640	$16,107,632
72	$48,658	$34,981	$83,640	$16,072,650

第6年供款共

$1,003,678

第6年利息

$590,786

第6年共還本金

$412,892

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$48,553	$35,087	$83,640	$16,037,563
74	$48,447	$35,193	$83,640	$16,002,370
75	$48,340	$35,299	$83,640	$15,967,071
76	$48,234	$35,406	$83,640	$15,931,665
77	$48,127	$35,513	$83,640	$15,896,152
78	$48,020	$35,620	$83,640	$15,860,532
79	$47,912	$35,728	$83,640	$15,824,804
80	$47,804	$35,836	$83,640	$15,788,968
81	$47,696	$35,944	$83,640	$15,753,024
82	$47,587	$36,053	$83,640	$15,716,972
83	$47,478	$36,161	$83,640	$15,680,810
84	$47,369	$36,271	$83,640	$15,644,540

第7年供款共

$1,003,678

第7年利息

$575,567

第7年共還本金

$428,111

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$47,260	$36,380	$83,640	$15,608,159
86	$47,150	$36,490	$83,640	$15,571,669
87	$47,039	$36,600	$83,640	$15,535,069
88	$46,929	$36,711	$83,640	$15,498,358
89	$46,818	$36,822	$83,640	$15,461,536
90	$46,707	$36,933	$83,640	$15,424,603
91	$46,595	$37,045	$83,640	$15,387,558
92	$46,483	$37,157	$83,640	$15,350,402
93	$46,371	$37,269	$83,640	$15,313,133
94	$46,258	$37,381	$83,640	$15,275,752
95	$46,145	$37,494	$83,640	$15,238,257
96	$46,032	$37,608	$83,640	$15,200,650

第8年供款共

$1,003,678

第8年利息

$559,788

第8年共還本金

$443,890

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$45,919	$37,721	$83,640	$15,162,929
98	$45,805	$37,835	$83,640	$15,125,093
99	$45,690	$37,949	$83,640	$15,087,144
100	$45,576	$38,064	$83,640	$15,049,080
101	$45,461	$38,179	$83,640	$15,010,901
102	$45,345	$38,294	$83,640	$14,972,607
103	$45,230	$38,410	$83,640	$14,934,196
104	$45,114	$38,526	$83,640	$14,895,670
105	$44,997	$38,642	$83,640	$14,857,028
106	$44,881	$38,759	$83,640	$14,818,269
107	$44,764	$38,876	$83,640	$14,779,392
108	$44,646	$38,994	$83,640	$14,740,399

第9年供款共

$1,003,678

第9年利息

$543,427

第9年共還本金

$460,251

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$44,528	$39,112	$83,640	$14,701,287
110	$44,410	$39,230	$83,640	$14,662,057
111	$44,292	$39,348	$83,640	$14,622,709
112	$44,173	$39,467	$83,640	$14,583,242
113	$44,054	$39,586	$83,640	$14,543,656
114	$43,934	$39,706	$83,640	$14,503,950
115	$43,814	$39,826	$83,640	$14,464,124
116	$43,694	$39,946	$83,640	$14,424,178
117	$43,573	$40,067	$83,640	$14,384,111
118	$43,452	$40,188	$83,640	$14,343,924
119	$43,331	$40,309	$83,640	$14,303,614
120	$43,209	$40,431	$83,640	$14,263,183

第10年供款共

$1,003,678

第10年利息

$526,463

第10年共還本金

$477,215

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$43,087	$40,553	$83,640	$14,222,630
122	$42,964	$40,676	$83,640	$14,181,955
123	$42,841	$40,798	$83,640	$14,141,156
124	$42,718	$40,922	$83,640	$14,100,235
125	$42,594	$41,045	$83,640	$14,059,189
126	$42,470	$41,169	$83,640	$14,018,020
127	$42,346	$41,294	$83,640	$13,976,726
128	$42,221	$41,418	$83,640	$13,935,308
129	$42,096	$41,544	$83,640	$13,893,764
130	$41,971	$41,669	$83,640	$13,852,095
131	$41,845	$41,795	$83,640	$13,810,300
132	$41,719	$41,921	$83,640	$13,768,379

第11年供款共

$1,003,678

第11年利息

$508,873

第11年共還本金

$494,805

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$41,592	$42,048	$83,640	$13,726,331
134	$41,465	$42,175	$83,640	$13,684,156
135	$41,338	$42,302	$83,640	$13,641,854
136	$41,210	$42,430	$83,640	$13,599,424
137	$41,082	$42,558	$83,640	$13,556,866
138	$40,953	$42,687	$83,640	$13,514,179
139	$40,824	$42,816	$83,640	$13,471,363
140	$40,695	$42,945	$83,640	$13,428,418
141	$40,565	$43,075	$83,640	$13,385,343
142	$40,435	$43,205	$83,640	$13,342,138
143	$40,304	$43,335	$83,640	$13,298,803
144	$40,173	$43,466	$83,640	$13,255,337

第12年供款共

$1,003,678

第12年利息

$490,635

第12年共還本金

$513,042

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$40,042	$43,598	$83,640	$13,211,739
146	$39,910	$43,729	$83,640	$13,168,010
147	$39,778	$43,861	$83,640	$13,124,148
148	$39,646	$43,994	$83,640	$13,080,154
149	$39,513	$44,127	$83,640	$13,036,027
150	$39,380	$44,260	$83,640	$12,991,767
151	$39,246	$44,394	$83,640	$12,947,373
152	$39,112	$44,528	$83,640	$12,902,846
153	$38,977	$44,662	$83,640	$12,858,183
154	$38,842	$44,797	$83,640	$12,813,386
155	$38,707	$44,933	$83,640	$12,768,453
156	$38,571	$45,068	$83,640	$12,723,385

第13年供款共

$1,003,678

第13年利息

$471,726

第13年共還本金

$531,952

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$38,435	$45,205	$83,640	$12,678,180
158	$38,299	$45,341	$83,640	$12,632,839
159	$38,162	$45,478	$83,640	$12,587,361
160	$38,024	$45,615	$83,640	$12,541,745
161	$37,887	$45,753	$83,640	$12,495,992
162	$37,748	$45,891	$83,640	$12,450,100
163	$37,610	$46,030	$83,640	$12,404,070
164	$37,471	$46,169	$83,640	$12,357,901
165	$37,331	$46,309	$83,640	$12,311,592
166	$37,191	$46,449	$83,640	$12,265,144
167	$37,051	$46,589	$83,640	$12,218,555
168	$36,910	$46,730	$83,640	$12,171,825

第14年供款共

$1,003,678

第14年利息

$452,119

第14年共還本金

$551,559

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$36,769	$46,871	$83,640	$12,124,955
170	$36,627	$47,012	$83,640	$12,077,942
171	$36,485	$47,154	$83,640	$12,030,788
172	$36,343	$47,297	$83,640	$11,983,491
173	$36,200	$47,440	$83,640	$11,936,052
174	$36,057	$47,583	$83,640	$11,888,469
175	$35,913	$47,727	$83,640	$11,840,742
176	$35,769	$47,871	$83,640	$11,792,871
177	$35,624	$48,016	$83,640	$11,744,855
178	$35,479	$48,161	$83,640	$11,696,695
179	$35,334	$48,306	$83,640	$11,648,389
180	$35,188	$48,452	$83,640	$11,599,937

第15年供款共

$1,003,678

第15年利息

$431,789

第15年共還本金

$571,889

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$35,041	$48,598	$83,640	$11,551,339
182	$34,895	$48,745	$83,640	$11,502,593
183	$34,747	$48,892	$83,640	$11,453,701
184	$34,600	$49,040	$83,640	$11,404,661
185	$34,452	$49,188	$83,640	$11,355,473
186	$34,303	$49,337	$83,640	$11,306,136
187	$34,154	$49,486	$83,640	$11,256,650
188	$34,004	$49,635	$83,640	$11,207,015
189	$33,855	$49,785	$83,640	$11,157,229
190	$33,704	$49,936	$83,640	$11,107,294
191	$33,553	$50,087	$83,640	$11,057,207
192	$33,402	$50,238	$83,640	$11,006,969

第16年供款共

$1,003,678

第16年利息

$410,710

第16年共還本金

$592,968

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$33,250	$50,390	$83,640	$10,956,580
194	$33,098	$50,542	$83,640	$10,906,038
195	$32,945	$50,694	$83,640	$10,855,343
196	$32,792	$50,848	$83,640	$10,804,496
197	$32,639	$51,001	$83,640	$10,753,495
198	$32,485	$51,155	$83,640	$10,702,339
199	$32,330	$51,310	$83,640	$10,651,029
200	$32,175	$51,465	$83,640	$10,599,565
201	$32,020	$51,620	$83,640	$10,547,944
202	$31,864	$51,776	$83,640	$10,496,168
203	$31,707	$51,933	$83,640	$10,444,236
204	$31,550	$52,090	$83,640	$10,392,146

第17年供款共

$1,003,678

第17年利息

$388,854

第17年共還本金

$614,823

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$31,393	$52,247	$83,640	$10,339,899
206	$31,235	$52,405	$83,640	$10,287,494
207	$31,077	$52,563	$83,640	$10,234,931
208	$30,918	$52,722	$83,640	$10,182,210
209	$30,759	$52,881	$83,640	$10,129,329
210	$30,599	$53,041	$83,640	$10,076,288
211	$30,439	$53,201	$83,640	$10,023,087
212	$30,278	$53,362	$83,640	$9,969,725
213	$30,117	$53,523	$83,640	$9,916,202
214	$29,955	$53,685	$83,640	$9,862,517
215	$29,793	$53,847	$83,640	$9,808,671
216	$29,630	$54,009	$83,640	$9,754,661

第18年供款共

$1,003,678

第18年利息

$366,193

第18年共還本金

$637,485

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$29,467	$54,173	$83,640	$9,700,489
218	$29,304	$54,336	$83,640	$9,646,152
219	$29,139	$54,500	$83,640	$9,591,652
220	$28,975	$54,665	$83,640	$9,536,987
221	$28,810	$54,830	$83,640	$9,482,157
222	$28,644	$54,996	$83,640	$9,427,161
223	$28,478	$55,162	$83,640	$9,371,999
224	$28,311	$55,329	$83,640	$9,316,671
225	$28,144	$55,496	$83,640	$9,261,175
226	$27,976	$55,663	$83,640	$9,205,511
227	$27,808	$55,831	$83,640	$9,149,680
228	$27,640	$56,000	$83,640	$9,093,680

第19年供款共

$1,003,678

第19年利息

$342,696

第19年共還本金

$660,981

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$27,470	$56,169	$83,640	$9,037,511
230	$27,301	$56,339	$83,640	$8,981,172
231	$27,131	$56,509	$83,640	$8,924,662
232	$26,960	$56,680	$83,640	$8,867,982
233	$26,789	$56,851	$83,640	$8,811,131
234	$26,617	$57,023	$83,640	$8,754,109
235	$26,445	$57,195	$83,640	$8,696,913
236	$26,272	$57,368	$83,640	$8,639,546
237	$26,099	$57,541	$83,640	$8,582,004
238	$25,925	$57,715	$83,640	$8,524,289
239	$25,750	$57,889	$83,640	$8,466,400
240	$25,576	$58,064	$83,640	$8,408,336

第20年供款共

$1,003,678

第20年利息

$318,334

第20年共還本金

$685,344

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$25,400	$58,240	$83,640	$8,350,096
242	$25,224	$58,416	$83,640	$8,291,681
243	$25,048	$58,592	$83,640	$8,233,089
244	$24,871	$58,769	$83,640	$8,174,320
245	$24,693	$58,947	$83,640	$8,115,373
246	$24,515	$59,125	$83,640	$8,056,248
247	$24,337	$59,303	$83,640	$7,996,945
248	$24,157	$59,482	$83,640	$7,937,463
249	$23,978	$59,662	$83,640	$7,877,801
250	$23,798	$59,842	$83,640	$7,817,958
251	$23,617	$60,023	$83,640	$7,757,935
252	$23,435	$60,204	$83,640	$7,697,731

第21年供款共

$1,003,678

第21年利息

$293,073

第21年共還本金

$710,605

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$23,254	$60,386	$83,640	$7,637,345
254	$23,071	$60,569	$83,640	$7,576,776
255	$22,888	$60,752	$83,640	$7,516,024
256	$22,705	$60,935	$83,640	$7,455,089
257	$22,521	$61,119	$83,640	$7,393,970
258	$22,336	$61,304	$83,640	$7,332,666
259	$22,151	$61,489	$83,640	$7,271,177
260	$21,965	$61,675	$83,640	$7,209,502
261	$21,779	$61,861	$83,640	$7,147,641
262	$21,592	$62,048	$83,640	$7,085,593
263	$21,404	$62,235	$83,640	$7,023,358
264	$21,216	$62,423	$83,640	$6,960,934

第22年供款共

$1,003,678

第22年利息

$266,881

第22年共還本金

$736,797

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$21,028	$62,612	$83,640	$6,898,322
266	$20,839	$62,801	$83,640	$6,835,521
267	$20,649	$62,991	$83,640	$6,772,530
268	$20,459	$63,181	$83,640	$6,709,349
269	$20,268	$63,372	$83,640	$6,645,977
270	$20,076	$63,563	$83,640	$6,582,414
271	$19,884	$63,755	$83,640	$6,518,659
272	$19,692	$63,948	$83,640	$6,454,711
273	$19,499	$64,141	$83,640	$6,390,569
274	$19,305	$64,335	$83,640	$6,326,234
275	$19,110	$64,529	$83,640	$6,261,705
276	$18,916	$64,724	$83,640	$6,196,981

第23年供款共

$1,003,678

第23年利息

$239,724

第23年共還本金

$763,954

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$18,720	$64,920	$83,640	$6,132,061
278	$18,524	$65,116	$83,640	$6,066,945
279	$18,327	$65,313	$83,640	$6,001,633
280	$18,130	$65,510	$83,640	$5,936,123
281	$17,932	$65,708	$83,640	$5,870,415
282	$17,734	$65,906	$83,640	$5,804,509
283	$17,534	$66,105	$83,640	$5,738,403
284	$17,335	$66,305	$83,640	$5,672,098
285	$17,134	$66,505	$83,640	$5,605,593
286	$16,934	$66,706	$83,640	$5,538,887
287	$16,732	$66,908	$83,640	$5,471,979
288	$16,530	$67,110	$83,640	$5,404,869

第24年供款共

$1,003,678

第24年利息

$211,566

第24年共還本金

$792,112

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,327	$67,313	$83,640	$5,337,556
290	$16,124	$67,516	$83,640	$5,270,040
291	$15,920	$67,720	$83,640	$5,202,321
292	$15,715	$67,924	$83,640	$5,134,396
293	$15,510	$68,130	$83,640	$5,066,266
294	$15,304	$68,335	$83,640	$4,997,931
295	$15,098	$68,542	$83,640	$4,929,389
296	$14,891	$68,749	$83,640	$4,860,640
297	$14,683	$68,957	$83,640	$4,791,684
298	$14,475	$69,165	$83,640	$4,722,519
299	$14,266	$69,374	$83,640	$4,653,145
300	$14,056	$69,583	$83,640	$4,583,561

第25年供款共

$1,003,678

第25年利息

$182,370

第25年共還本金

$821,308

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,846	$69,794	$83,640	$4,513,768
302	$13,635	$70,004	$83,640	$4,443,763
303	$13,424	$70,216	$83,640	$4,373,547
304	$13,212	$70,428	$83,640	$4,303,119
305	$12,999	$70,641	$83,640	$4,232,478
306	$12,786	$70,854	$83,640	$4,161,624
307	$12,572	$71,068	$83,640	$4,090,556
308	$12,357	$71,283	$83,640	$4,019,273
309	$12,142	$71,498	$83,640	$3,947,775
310	$11,926	$71,714	$83,640	$3,876,061
311	$11,709	$71,931	$83,640	$3,804,130
312	$11,492	$72,148	$83,640	$3,731,982

第26年供款共

$1,003,678

第26年利息

$152,098

第26年共還本金

$851,580

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,274	$72,366	$83,640	$3,659,615
314	$11,055	$72,585	$83,640	$3,587,031
315	$10,836	$72,804	$83,640	$3,514,227
316	$10,616	$73,024	$83,640	$3,441,203
317	$10,395	$73,245	$83,640	$3,367,958
318	$10,174	$73,466	$83,640	$3,294,493
319	$9,952	$73,688	$83,640	$3,220,805
320	$9,730	$73,910	$83,640	$3,146,895
321	$9,506	$74,134	$83,640	$3,072,761
322	$9,282	$74,358	$83,640	$2,998,403
323	$9,058	$74,582	$83,640	$2,923,821
324	$8,832	$74,807	$83,640	$2,849,014

第27年供款共

$1,003,678

第27年利息

$120,710

第27年共還本金

$882,968

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,606	$75,033	$83,640	$2,773,980
326	$8,380	$75,260	$83,640	$2,698,720
327	$8,152	$75,487	$83,640	$2,623,233
328	$7,924	$75,715	$83,640	$2,547,518
329	$7,696	$75,944	$83,640	$2,471,573
330	$7,466	$76,174	$83,640	$2,395,400
331	$7,236	$76,404	$83,640	$2,318,996
332	$7,005	$76,635	$83,640	$2,242,362
333	$6,774	$76,866	$83,640	$2,165,496
334	$6,542	$77,098	$83,640	$2,088,397
335	$6,309	$77,331	$83,640	$2,011,066
336	$6,075	$77,565	$83,640	$1,933,501

第28年供款共

$1,003,678

第28年利息

$88,165

第28年共還本金

$915,512

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,841	$77,799	$83,640	$1,855,702
338	$5,606	$78,034	$83,640	$1,777,668
339	$5,370	$78,270	$83,640	$1,699,399
340	$5,134	$78,506	$83,640	$1,620,892
341	$4,896	$78,743	$83,640	$1,542,149
342	$4,659	$78,981	$83,640	$1,463,168
343	$4,420	$79,220	$83,640	$1,383,948
344	$4,181	$79,459	$83,640	$1,304,489
345	$3,941	$79,699	$83,640	$1,224,790
346	$3,700	$79,940	$83,640	$1,144,850
347	$3,458	$80,181	$83,640	$1,064,668
348	$3,216	$80,424	$83,640	$984,245

第29年供款共

$1,003,678

第29年利息

$54,421

第29年共還本金

$949,257

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,973	$80,667	$83,640	$903,578
350	$2,730	$80,910	$83,640	$822,668
351	$2,485	$81,155	$83,640	$741,513
352	$2,240	$81,400	$83,640	$660,113
353	$1,994	$81,646	$83,640	$578,468
354	$1,747	$81,892	$83,640	$496,575
355	$1,500	$82,140	$83,640	$414,436
356	$1,252	$82,388	$83,640	$332,048
357	$1,003	$82,637	$83,640	$249,411
358	$753	$82,886	$83,640	$166,525
359	$503	$83,137	$83,640	$83,388
360	$252	$83,388	$83,640	$0

第30年供款共

$1,003,678

第30年利息

$19,433

第30年共還本金

$984,245

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$20,100,332

免責聲明

筍盤推介

按揭保險費
info