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$20,414,806

每月供款
$85,875

首期

$-10,830,000

總貸款額

$18,830,000

總利息

$12,084,806

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-10,500,000

按月供比率計算

$171,749

置業成本總預算

HK$-10,500,000

首期

$-10,830,000
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

$171,749

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

馬鞍山海典灣

thumb_up

海典灣

實

452 呎

@15,929

建

606 呎

@11,881

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$720 萬

實

452 呎

@15,929

建

606 呎

@11,881

售$720 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山新港城

thumb_up

4期商場上蓋打風落雨都吾怕換樓首選

實

519 呎

@14,066

建

698 呎

@10,458

local_fire_department 至HIT verified 首置必買

售$730 萬

實

519 呎

@14,066

建

698 呎

@10,458

售$730 萬

local_fire_department 至HIT verified 首置必買

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

大埔海日灣 II

thumb_up

海日灣園景**2房1套仲有工人房**罕有積**蝕讓走貨

實

616 呎

@13,312

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 price_change 蝕讓盤

售$820 萬

實

616 呎

@13,312

售$820 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 price_change 蝕讓盤

馬鞍山迎海第01期第01座

thumb_up

清雅裝修高層開揚

實

511 呎

@13,699

建

663 呎

@10,558

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$700 萬

實

511 呎

@13,699

建

663 呎

@10,558

售$700 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

獨家

馬鞍山泓碧

thumb_up

獨家代理,全新屋苑,內園清靜

實

511 呎

@15,264

verified 首置必買 pets 愛竉必選

售$780 萬

實

511 呎

@15,264

售$780 萬

verified 首置必買 pets 愛竉必選

VR實景

馬鞍山迎海第01期

thumb_up

奇豐精選西南海景特色單位一房半全屋企理裝修

實

586 呎

@14,505

建

725 呎

@11,724

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

實

586 呎

@14,505

建

725 呎

@11,724

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙

實

599 呎

@14,190

local_offer 低水筍價

售$850 萬

實

599 呎

@14,190

售$850 萬

local_offer 低水筍價

馬鞍山迎海第02期星灣第20座

thumb_up

迎海全海特色玻璃屋

實

527 呎

@16,698

local_fire_department 至HIT

售$880 萬

實

527 呎

@16,698

售$880 萬

local_fire_department 至HIT

西貢逸瓏海滙第01座

thumb_up

西貢市低密度2房半屋苑

實

586 呎

@14,505

local_offer 低水筍價

售$850 萬

實

586 呎

@14,505

售$850 萬

local_offer 低水筍價

VR實景

馬鞍山新港城

thumb_up

極高層開揚居高臨下向南球場景三房企理

實

527 呎

@14,231

建

696 呎

@10,776

local_fire_department 至HIT

售$750 萬

實

527 呎

@14,231

建

696 呎

@10,776

售$750 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,706

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$750 萬

實

510 呎

@14,706

售$750 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$112,697	$86,598	$70,965	$60,565
1.500	$116,886	$90,863	$75,308	$64,986
2.000	$121,173	$95,258	$79,812	$69,599
2.500	$125,556	$99,781	$84,475	$74,401
3.000	$130,037	$104,431	$89,294	$79,388
3.500	$134,612	$109,206	$94,267	$84,555
3.625	$135,771	$110,420	$95,534	$85,874
4.000	$139,283	$114,106	$99,392	$89,897
4.500	$144,048	$119,128	$104,663	$95,409
5.000	$148,906	$124,270	$110,078	$101,084
5.500	$153,857	$129,529	$115,633	$106,915
6.000	$158,898	$134,904	$121,322	$112,895

每月供款$85,875

年期

30年

貸款金額

$18,830,000

總利息

$12,084,806

總貸款連利息

$30,914,806

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$56,882	$28,992	$85,874	$18,801,008
2	$56,795	$29,080	$85,874	$18,771,928
3	$56,707	$29,168	$85,874	$18,742,760
4	$56,619	$29,256	$85,874	$18,713,505
5	$56,530	$29,344	$85,874	$18,684,161
6	$56,442	$29,433	$85,874	$18,654,728
7	$56,353	$29,522	$85,874	$18,625,206
8	$56,264	$29,611	$85,874	$18,595,596
9	$56,174	$29,700	$85,874	$18,565,895
10	$56,084	$29,790	$85,874	$18,536,105
11	$55,994	$29,880	$85,874	$18,506,225
12	$55,904	$29,970	$85,874	$18,476,255

第1年供款共

$1,030,494

第1年利息

$676,749

第1年共還本金

$353,745

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$55,814	$30,061	$85,874	$18,446,194
14	$55,723	$30,152	$85,874	$18,416,043
15	$55,632	$30,243	$85,874	$18,385,800
16	$55,540	$30,334	$85,874	$18,355,466
17	$55,449	$30,426	$85,874	$18,325,040
18	$55,357	$30,518	$85,874	$18,294,523
19	$55,265	$30,610	$85,874	$18,263,913
20	$55,172	$30,702	$85,874	$18,233,211
21	$55,079	$30,795	$85,874	$18,202,416
22	$54,986	$30,888	$85,874	$18,171,528
23	$54,893	$30,981	$85,874	$18,140,547
24	$54,800	$31,075	$85,874	$18,109,472

第2年供款共

$1,030,494

第2年利息

$663,710

第2年共還本金

$366,783

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$54,706	$31,169	$85,874	$18,078,303
26	$54,612	$31,263	$85,874	$18,047,040
27	$54,517	$31,357	$85,874	$18,015,683
28	$54,422	$31,452	$85,874	$17,984,231
29	$54,327	$31,547	$85,874	$17,952,683
30	$54,232	$31,642	$85,874	$17,921,041
31	$54,136	$31,738	$85,874	$17,889,303
32	$54,041	$31,834	$85,874	$17,857,469
33	$53,944	$31,930	$85,874	$17,825,539
34	$53,848	$32,026	$85,874	$17,793,513
35	$53,751	$32,123	$85,874	$17,761,389
36	$53,654	$32,220	$85,874	$17,729,169

第3年供款共

$1,030,494

第3年利息

$650,191

第3年共還本金

$380,302

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$53,557	$32,318	$85,874	$17,696,852
38	$53,459	$32,415	$85,874	$17,664,436
39	$53,361	$32,513	$85,874	$17,631,923
40	$53,263	$32,611	$85,874	$17,599,312
41	$53,165	$32,710	$85,874	$17,566,602
42	$53,066	$32,809	$85,874	$17,533,793
43	$52,967	$32,908	$85,874	$17,500,886
44	$52,867	$33,007	$85,874	$17,467,878
45	$52,768	$33,107	$85,874	$17,434,771
46	$52,668	$33,207	$85,874	$17,401,565
47	$52,567	$33,307	$85,874	$17,368,257
48	$52,467	$33,408	$85,874	$17,334,849

第4年供款共

$1,030,494

第4年利息

$636,174

第4年共還本金

$394,320

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$52,366	$33,509	$85,874	$17,301,341
50	$52,264	$33,610	$85,874	$17,267,731
51	$52,163	$33,712	$85,874	$17,234,019
52	$52,061	$33,813	$85,874	$17,200,206
53	$51,959	$33,916	$85,874	$17,166,290
54	$51,857	$34,018	$85,874	$17,132,272
55	$51,754	$34,121	$85,874	$17,098,152
56	$51,651	$34,224	$85,874	$17,063,928
57	$51,547	$34,327	$85,874	$17,029,601
58	$51,444	$34,431	$85,874	$16,995,170
59	$51,340	$34,535	$85,874	$16,960,635
60	$51,235	$34,639	$85,874	$16,925,996

第5年供款共

$1,030,494

第5年利息

$621,640

第5年共還本金

$408,854

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$51,131	$34,744	$85,874	$16,891,252
62	$51,026	$34,849	$85,874	$16,856,403
63	$50,920	$34,954	$85,874	$16,821,449
64	$50,815	$35,060	$85,874	$16,786,389
65	$50,709	$35,166	$85,874	$16,751,224
66	$50,603	$35,272	$85,874	$16,715,952
67	$50,496	$35,378	$85,874	$16,680,574
68	$50,389	$35,485	$85,874	$16,645,088
69	$50,282	$35,592	$85,874	$16,609,496
70	$50,175	$35,700	$85,874	$16,573,796
71	$50,067	$35,808	$85,874	$16,537,988
72	$49,959	$35,916	$85,874	$16,502,072

第6年供款共

$1,030,494

第6年利息

$606,570

第6年共還本金

$423,923

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$49,850	$36,024	$85,874	$16,466,048
74	$49,741	$36,133	$85,874	$16,429,914
75	$49,632	$36,242	$85,874	$16,393,672
76	$49,523	$36,352	$85,874	$16,357,320
77	$49,413	$36,462	$85,874	$16,320,858
78	$49,303	$36,572	$85,874	$16,284,287
79	$49,192	$36,682	$85,874	$16,247,604
80	$49,081	$36,793	$85,874	$16,210,811
81	$48,970	$36,904	$85,874	$16,173,907
82	$48,859	$37,016	$85,874	$16,136,891
83	$48,747	$37,128	$85,874	$16,099,763
84	$48,635	$37,240	$85,874	$16,062,524

第7年供款共

$1,030,494

第7年利息

$590,945

第7年共還本金

$439,549

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$48,522	$37,352	$85,874	$16,025,171
86	$48,409	$37,465	$85,874	$15,987,706
87	$48,296	$37,578	$85,874	$15,950,128
88	$48,183	$37,692	$85,874	$15,912,436
89	$48,069	$37,806	$85,874	$15,874,631
90	$47,955	$37,920	$85,874	$15,836,711
91	$47,840	$38,034	$85,874	$15,798,676
92	$47,725	$38,149	$85,874	$15,760,527
93	$47,610	$38,265	$85,874	$15,722,262
94	$47,494	$38,380	$85,874	$15,683,882
95	$47,378	$38,496	$85,874	$15,645,386
96	$47,262	$38,612	$85,874	$15,606,774

第8年供款共

$1,030,494

第8年利息

$574,744

第8年共還本金

$455,750

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$47,145	$38,729	$85,874	$15,568,045
98	$47,028	$38,846	$85,874	$15,529,199
99	$46,911	$38,963	$85,874	$15,490,236
100	$46,793	$39,081	$85,874	$15,451,155
101	$46,675	$39,199	$85,874	$15,411,955
102	$46,557	$39,318	$85,874	$15,372,638
103	$46,438	$39,436	$85,874	$15,333,202
104	$46,319	$39,555	$85,874	$15,293,646
105	$46,200	$39,675	$85,874	$15,253,971
106	$46,080	$39,795	$85,874	$15,214,177
107	$45,959	$39,915	$85,874	$15,174,262
108	$45,839	$40,036	$85,874	$15,134,226

第9年供款共

$1,030,494

第9年利息

$557,946

第9年共還本金

$472,548

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$45,718	$40,156	$85,874	$15,094,070
110	$45,597	$40,278	$85,874	$15,053,792
111	$45,475	$40,399	$85,874	$15,013,392
112	$45,353	$40,522	$85,874	$14,972,871
113	$45,231	$40,644	$85,874	$14,932,227
114	$45,108	$40,767	$85,874	$14,891,460
115	$44,985	$40,890	$85,874	$14,850,570
116	$44,861	$41,013	$85,874	$14,809,557
117	$44,737	$41,137	$85,874	$14,768,420
118	$44,613	$41,262	$85,874	$14,727,158
119	$44,488	$41,386	$85,874	$14,685,772
120	$44,363	$41,511	$85,874	$14,644,261

第10年供款共

$1,030,494

第10年利息

$540,528

第10年共還本金

$489,965

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$44,238	$41,637	$85,874	$14,602,624
122	$44,112	$41,762	$85,874	$14,560,862
123	$43,986	$41,889	$85,874	$14,518,973
124	$43,859	$42,015	$85,874	$14,476,958
125	$43,732	$42,142	$85,874	$14,434,816
126	$43,605	$42,269	$85,874	$14,392,547
127	$43,477	$42,397	$85,874	$14,350,150
128	$43,349	$42,525	$85,874	$14,307,625
129	$43,221	$42,654	$85,874	$14,264,972
130	$43,092	$42,782	$85,874	$14,222,189
131	$42,963	$42,912	$85,874	$14,179,278
132	$42,833	$43,041	$85,874	$14,136,236

第11年供款共

$1,030,494

第11年利息

$522,469

第11年共還本金

$508,025

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$42,703	$43,171	$85,874	$14,093,065
134	$42,573	$43,302	$85,874	$14,049,763
135	$42,442	$43,432	$85,874	$14,006,331
136	$42,311	$43,564	$85,874	$13,962,767
137	$42,179	$43,695	$85,874	$13,919,072
138	$42,047	$43,827	$85,874	$13,875,245
139	$41,915	$43,960	$85,874	$13,831,285
140	$41,782	$44,092	$85,874	$13,787,193
141	$41,649	$44,226	$85,874	$13,742,967
142	$41,515	$44,359	$85,874	$13,698,608
143	$41,381	$44,493	$85,874	$13,654,115
144	$41,247	$44,628	$85,874	$13,609,487

第12年供款共

$1,030,494

第12年利息

$503,744

第12年共還本金

$526,749

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$41,112	$44,762	$85,874	$13,564,724
146	$40,977	$44,898	$85,874	$13,519,827
147	$40,841	$45,033	$85,874	$13,474,793
148	$40,705	$45,169	$85,874	$13,429,624
149	$40,569	$45,306	$85,874	$13,384,318
150	$40,432	$45,443	$85,874	$13,338,876
151	$40,295	$45,580	$85,874	$13,293,296
152	$40,157	$45,718	$85,874	$13,247,578
153	$40,019	$45,856	$85,874	$13,201,722
154	$39,880	$45,994	$85,874	$13,155,728
155	$39,741	$46,133	$85,874	$13,109,595
156	$39,602	$46,273	$85,874	$13,063,322

第13年供款共

$1,030,494

第13年利息

$484,329

第13年共還本金

$546,165

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$39,462	$46,412	$85,874	$13,016,910
158	$39,322	$46,553	$85,874	$12,970,357
159	$39,181	$46,693	$85,874	$12,923,664
160	$39,040	$46,834	$85,874	$12,876,830
161	$38,899	$46,976	$85,874	$12,829,854
162	$38,757	$47,118	$85,874	$12,782,737
163	$38,615	$47,260	$85,874	$12,735,477
164	$38,472	$47,403	$85,874	$12,688,074
165	$38,329	$47,546	$85,874	$12,640,528
166	$38,185	$47,690	$85,874	$12,592,839
167	$38,041	$47,834	$85,874	$12,545,005
168	$37,896	$47,978	$85,874	$12,497,027

第14年供款共

$1,030,494

第14年利息

$464,198

第14年共還本金

$566,295

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$37,751	$48,123	$85,874	$12,448,904
170	$37,606	$48,268	$85,874	$12,400,636
171	$37,460	$48,414	$85,874	$12,352,221
172	$37,314	$48,560	$85,874	$12,303,661
173	$37,167	$48,707	$85,874	$12,254,954
174	$37,020	$48,854	$85,874	$12,206,099
175	$36,873	$49,002	$85,874	$12,157,098
176	$36,725	$49,150	$85,874	$12,107,948
177	$36,576	$49,298	$85,874	$12,058,649
178	$36,427	$49,447	$85,874	$12,009,202
179	$36,278	$49,597	$85,874	$11,959,605
180	$36,128	$49,746	$85,874	$11,909,859

第15年供款共

$1,030,494

第15年利息

$443,325

第15年共還本金

$587,168

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$35,978	$49,897	$85,874	$11,859,962
182	$35,827	$50,047	$85,874	$11,809,915
183	$35,676	$50,199	$85,874	$11,759,716
184	$35,524	$50,350	$85,874	$11,709,366
185	$35,372	$50,502	$85,874	$11,658,863
186	$35,219	$50,655	$85,874	$11,608,208
187	$35,066	$50,808	$85,874	$11,557,400
188	$34,913	$50,961	$85,874	$11,506,439
189	$34,759	$51,115	$85,874	$11,455,323
190	$34,605	$51,270	$85,874	$11,404,053
191	$34,450	$51,425	$85,874	$11,352,629
192	$34,294	$51,580	$85,874	$11,301,049

第16年供款共

$1,030,494

第16年利息

$421,683

第16年共還本金

$608,810

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$34,139	$51,736	$85,874	$11,249,313
194	$33,982	$51,892	$85,874	$11,197,421
195	$33,826	$52,049	$85,874	$11,145,372
196	$33,668	$52,206	$85,874	$11,093,166
197	$33,511	$52,364	$85,874	$11,040,802
198	$33,352	$52,522	$85,874	$10,988,280
199	$33,194	$52,681	$85,874	$10,935,599
200	$33,035	$52,840	$85,874	$10,882,759
201	$32,875	$52,999	$85,874	$10,829,760
202	$32,715	$53,160	$85,874	$10,776,600
203	$32,554	$53,320	$85,874	$10,723,280
204	$32,393	$53,481	$85,874	$10,669,799

第17年供款共

$1,030,494

第17年利息

$399,244

第17年共還本金

$631,250

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$32,232	$53,643	$85,874	$10,616,156
206	$32,070	$53,805	$85,874	$10,562,351
207	$31,907	$53,967	$85,874	$10,508,384
208	$31,744	$54,130	$85,874	$10,454,253
209	$31,581	$54,294	$85,874	$10,399,960
210	$31,417	$54,458	$85,874	$10,345,502
211	$31,252	$54,622	$85,874	$10,290,879
212	$31,087	$54,787	$85,874	$10,236,092
213	$30,922	$54,953	$85,874	$10,181,139
214	$30,756	$55,119	$85,874	$10,126,020
215	$30,589	$55,285	$85,874	$10,070,734
216	$30,422	$55,452	$85,874	$10,015,282

第18年供款共

$1,030,494

第18年利息

$375,977

第18年共還本金

$654,517

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$30,254	$55,620	$85,874	$9,959,662
218	$30,086	$55,788	$85,874	$9,903,874
219	$29,918	$55,957	$85,874	$9,847,918
220	$29,749	$56,126	$85,874	$9,791,792
221	$29,579	$56,295	$85,874	$9,735,497
222	$29,409	$56,465	$85,874	$9,679,032
223	$29,239	$56,636	$85,874	$9,622,396
224	$29,068	$56,807	$85,874	$9,565,589
225	$28,896	$56,978	$85,874	$9,508,611
226	$28,724	$57,151	$85,874	$9,451,460
227	$28,551	$57,323	$85,874	$9,394,137
228	$28,378	$57,496	$85,874	$9,336,641

第19年供款共

$1,030,494

第19年利息

$351,852

第19年共還本金

$678,641

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$28,204	$57,670	$85,874	$9,278,971
230	$28,030	$57,844	$85,874	$9,221,127
231	$27,855	$58,019	$85,874	$9,163,108
232	$27,680	$58,194	$85,874	$9,104,913
233	$27,504	$58,370	$85,874	$9,046,543
234	$27,328	$58,546	$85,874	$8,987,997
235	$27,151	$58,723	$85,874	$8,929,274
236	$26,974	$58,901	$85,874	$8,870,373
237	$26,796	$59,079	$85,874	$8,811,295
238	$26,617	$59,257	$85,874	$8,752,038
239	$26,438	$59,436	$85,874	$8,692,602
240	$26,259	$59,616	$85,874	$8,632,986

第20年供款共

$1,030,494

第20年利息

$326,839

第20年共還本金

$703,655

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$26,079	$59,796	$85,874	$8,573,190
242	$25,898	$59,976	$85,874	$8,513,214
243	$25,717	$60,157	$85,874	$8,453,057
244	$25,535	$60,339	$85,874	$8,392,717
245	$25,353	$60,521	$85,874	$8,332,196
246	$25,170	$60,704	$85,874	$8,271,492
247	$24,987	$60,888	$85,874	$8,210,604
248	$24,803	$61,072	$85,874	$8,149,532
249	$24,618	$61,256	$85,874	$8,088,276
250	$24,433	$61,441	$85,874	$8,026,835
251	$24,248	$61,627	$85,874	$7,965,208
252	$24,062	$61,813	$85,874	$7,903,396

第21年供款共

$1,030,494

第21年利息

$300,903

第21年共還本金

$729,590

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$23,875	$62,000	$85,874	$7,841,396
254	$23,688	$62,187	$85,874	$7,779,209
255	$23,500	$62,375	$85,874	$7,716,834
256	$23,311	$62,563	$85,874	$7,654,271
257	$23,122	$62,752	$85,874	$7,591,519
258	$22,933	$62,942	$85,874	$7,528,577
259	$22,743	$63,132	$85,874	$7,465,445
260	$22,552	$63,323	$85,874	$7,402,123
261	$22,361	$63,514	$85,874	$7,338,609
262	$22,169	$63,706	$85,874	$7,274,903
263	$21,976	$63,898	$85,874	$7,211,005
264	$21,783	$64,091	$85,874	$7,146,914

第22年供款共

$1,030,494

第22年利息

$274,012

第22年共還本金

$756,482

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$21,590	$64,285	$85,874	$7,082,629
266	$21,395	$64,479	$85,874	$7,018,150
267	$21,201	$64,674	$85,874	$6,953,476
268	$21,005	$64,869	$85,874	$6,888,607
269	$20,809	$65,065	$85,874	$6,823,542
270	$20,613	$65,262	$85,874	$6,758,280
271	$20,416	$65,459	$85,874	$6,692,821
272	$20,218	$65,657	$85,874	$6,627,165
273	$20,020	$65,855	$85,874	$6,561,310
274	$19,821	$66,054	$85,874	$6,495,256
275	$19,621	$66,253	$85,874	$6,429,002
276	$19,421	$66,454	$85,874	$6,362,549

第23年供款共

$1,030,494

第23年利息

$246,129

第23年共還本金

$784,365

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,220	$66,654	$85,874	$6,295,895
278	$19,019	$66,856	$85,874	$6,229,039
279	$18,817	$67,058	$85,874	$6,161,982
280	$18,614	$67,260	$85,874	$6,094,721
281	$18,411	$67,463	$85,874	$6,027,258
282	$18,207	$67,667	$85,874	$5,959,591
283	$18,003	$67,872	$85,874	$5,891,719
284	$17,798	$68,077	$85,874	$5,823,643
285	$17,592	$68,282	$85,874	$5,755,361
286	$17,386	$68,488	$85,874	$5,686,872
287	$17,179	$68,695	$85,874	$5,618,177
288	$16,972	$68,903	$85,874	$5,549,274

第24年供款共

$1,030,494

第24年利息

$217,218

第24年共還本金

$813,275

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,763	$69,111	$85,874	$5,480,163
290	$16,555	$69,320	$85,874	$5,410,843
291	$16,345	$69,529	$85,874	$5,341,314
292	$16,135	$69,739	$85,874	$5,271,575
293	$15,925	$69,950	$85,874	$5,201,625
294	$15,713	$70,161	$85,874	$5,131,464
295	$15,501	$70,373	$85,874	$5,061,090
296	$15,289	$70,586	$85,874	$4,990,505
297	$15,075	$70,799	$85,874	$4,919,706
298	$14,862	$71,013	$85,874	$4,848,693
299	$14,647	$71,227	$85,874	$4,777,465
300	$14,432	$71,443	$85,874	$4,706,023

第25年供款共

$1,030,494

第25年利息

$187,242

第25年共還本金

$843,251

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,216	$71,658	$85,874	$4,634,365
302	$14,000	$71,875	$85,874	$4,562,490
303	$13,783	$72,092	$85,874	$4,490,398
304	$13,565	$72,310	$85,874	$4,418,088
305	$13,346	$72,528	$85,874	$4,345,560
306	$13,127	$72,747	$85,874	$4,272,813
307	$12,907	$72,967	$85,874	$4,199,846
308	$12,687	$73,187	$85,874	$4,126,658
309	$12,466	$73,409	$85,874	$4,053,250
310	$12,244	$73,630	$85,874	$3,979,619
311	$12,022	$73,853	$85,874	$3,905,767
312	$11,799	$74,076	$85,874	$3,831,691

第26年供款共

$1,030,494

第26年利息

$156,162

第26年共還本金

$874,332

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,575	$74,300	$85,874	$3,757,391
314	$11,350	$74,524	$85,874	$3,682,867
315	$11,125	$74,749	$85,874	$3,608,118
316	$10,900	$74,975	$85,874	$3,533,143
317	$10,673	$75,201	$85,874	$3,457,942
318	$10,446	$75,429	$85,874	$3,382,513
319	$10,218	$75,656	$85,874	$3,306,857
320	$9,989	$75,885	$85,874	$3,230,972
321	$9,760	$76,114	$85,874	$3,154,858
322	$9,530	$76,344	$85,874	$3,078,513
323	$9,300	$76,575	$85,874	$3,001,939
324	$9,068	$76,806	$85,874	$2,925,133

第27年供款共

$1,030,494

第27年利息

$123,935

第27年共還本金

$906,558

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,836	$77,038	$85,874	$2,848,094
326	$8,604	$77,271	$85,874	$2,770,824
327	$8,370	$77,504	$85,874	$2,693,319
328	$8,136	$77,738	$85,874	$2,615,581
329	$7,901	$77,973	$85,874	$2,537,608
330	$7,666	$78,209	$85,874	$2,459,399
331	$7,429	$78,445	$85,874	$2,380,954
332	$7,192	$78,682	$85,874	$2,302,272
333	$6,955	$78,920	$85,874	$2,223,352
334	$6,716	$79,158	$85,874	$2,144,194
335	$6,477	$79,397	$85,874	$2,064,797
336	$6,237	$79,637	$85,874	$1,985,160

第28年供款共

$1,030,494

第28年利息

$90,521

第28年共還本金

$939,973

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,997	$79,878	$85,874	$1,905,282
338	$5,756	$80,119	$85,874	$1,825,163
339	$5,514	$80,361	$85,874	$1,744,802
340	$5,271	$80,604	$85,874	$1,664,199
341	$5,027	$80,847	$85,874	$1,583,352
342	$4,783	$81,091	$85,874	$1,502,260
343	$4,538	$81,336	$85,874	$1,420,924
344	$4,292	$81,582	$85,874	$1,339,342
345	$4,046	$81,829	$85,874	$1,257,513
346	$3,799	$82,076	$85,874	$1,175,437
347	$3,551	$82,324	$85,874	$1,093,114
348	$3,302	$82,572	$85,874	$1,010,541

第29年供款共

$1,030,494

第29年利息

$55,875

第29年共還本金

$974,619

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,053	$82,822	$85,874	$927,720
350	$2,802	$83,072	$85,874	$844,648
351	$2,552	$83,323	$85,874	$761,325
352	$2,300	$83,575	$85,874	$677,750
353	$2,047	$83,827	$85,874	$593,923
354	$1,794	$84,080	$85,874	$509,843
355	$1,540	$84,334	$85,874	$425,508
356	$1,285	$84,589	$85,874	$340,919
357	$1,030	$84,845	$85,874	$256,075
358	$774	$85,101	$85,874	$170,974
359	$516	$85,358	$85,874	$85,616
360	$259	$85,616	$85,874	$0

第30年供款共

$1,030,494

第30年利息

$19,952

第30年共還本金

$1,010,541

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$20,414,806

免責聲明

筍盤推介

按揭保險費
info