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$20,684,356

每月供款
$87,790

首期

$-11,250,000

總貸款額

$19,250,000

總利息

$12,354,356

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-10,920,000

按月供比率計算

$175,580

置業成本總預算

HK$-10,920,000

首期

$-11,250,000
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

$175,580

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

馬鞍山聽濤雅苑第04座

thumb_up

實用3房, 開揚球場景

實

757 呎

@11,625

建

933 呎

@9,432

local_fire_department 至HIT

售$880 萬

實

757 呎

@11,625

建

933 呎

@9,432

售$880 萬

local_fire_department 至HIT

沙田烏溪沙村

thumb_up

全幢自己擁有的村屋連天台及花園

建

891 呎

@9,540

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

建

891 呎

@9,540

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山海柏花園第05座

thumb_up

海柏花园馬鞍山站上蓋,**無敵海景, 池海雙輝, 套 3房2廳**

實

550 呎

@14,545

建

739 呎

@10,825

local_fire_department 至HIT pets 愛竉必選

售$800 萬

實

550 呎

@14,545

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT pets 愛竉必選

VR實景

馬鞍山泓碧第02座

thumb_up

萬中無一極罕有梗廚明廁放盤, 大2房靚則, 2年新樓, 低密度豪宅,

實

511 呎

@16,204

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$828 萬

實

511 呎

@16,204

售$828 萬

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山銀湖天峰第05座

thumb_up

有匙可睇歡迎查詢

實

573 呎

@12,740

建

753 呎

@9,695

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$730 萬

實

573 呎

@12,740

建

753 呎

@9,695

售$730 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

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

馬鞍山嵐岸第01座

thumb_up

嵐岸 3房西北海投資客首選！

實

794 呎

@11,083

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 萬

實

794 呎

@11,083

建

1,078 呎

@8,163

售$880 萬

local_fire_department 至HIT

馬鞍山新港城 A座

thumb_up

新港城A座高層3房套

實

568 呎

@12,676

建

687 呎

@10,480

local_fire_department 至HIT

售$720 萬

實

568 呎

@12,676

建

687 呎

@10,480

售$720 萬

local_fire_department 至HIT

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

大埔嵐山

thumb_up

全城激筍大3房 7XX萬

實

833 呎

@8,764

local_fire_department 至HIT

售$730 萬

實

833 呎

@8,764

售$730 萬

local_fire_department 至HIT

馬鞍山觀瀾雅軒第04座

thumb_up

馬鞍山 **觀瀾雅軒臨海廳大房大**

實

586 呎

@13,311

建

790 呎

@9,873

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$780 萬

實

586 呎

@13,311

建

790 呎

@9,873

售$780 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

VR實景

沙田薈蕎 2翼

thumb_up

大圍市區**覆式連花園**花園2百幾呎

實

516 呎

@17,054

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$880 萬

實

516 呎

@17,054

售$880 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$115,210	$88,530	$72,548	$61,916
1.500	$119,493	$92,890	$76,988	$66,436
2.000	$123,875	$97,383	$81,592	$71,152
2.500	$128,357	$102,006	$86,359	$76,061
3.000	$132,937	$106,760	$91,286	$81,159
3.500	$137,615	$111,642	$96,370	$86,441
3.625	$138,800	$112,883	$97,665	$87,790
4.000	$142,390	$116,651	$101,609	$91,902
4.500	$147,261	$121,785	$106,998	$97,537
5.000	$152,228	$127,041	$112,534	$103,338
5.500	$157,289	$132,418	$118,212	$109,299
6.000	$162,442	$137,913	$124,028	$115,413

每月供款$87,790

年期

30年

貸款金額

$19,250,000

總利息

$12,354,356

總貸款連利息

$31,604,356

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$58,151	$29,639	$87,790	$19,220,361
2	$58,062	$29,728	$87,790	$19,190,633
3	$57,972	$29,818	$87,790	$19,160,815
4	$57,882	$29,908	$87,790	$19,130,906
5	$57,791	$29,999	$87,790	$19,100,908
6	$57,701	$30,089	$87,790	$19,070,819
7	$57,610	$30,180	$87,790	$19,040,638
8	$57,519	$30,271	$87,790	$19,010,367
9	$57,427	$30,363	$87,790	$18,980,004
10	$57,335	$30,454	$87,790	$18,949,550
11	$57,243	$30,546	$87,790	$18,919,004
12	$57,151	$30,639	$87,790	$18,888,365

第1年供款共

$1,053,479

第1年利息

$691,843

第1年共還本金

$361,635

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$57,059	$30,731	$87,790	$18,857,634
14	$56,966	$30,824	$87,790	$18,826,809
15	$56,873	$30,917	$87,790	$18,795,892
16	$56,779	$31,011	$87,790	$18,764,882
17	$56,686	$31,104	$87,790	$18,733,777
18	$56,592	$31,198	$87,790	$18,702,579
19	$56,497	$31,293	$87,790	$18,671,287
20	$56,403	$31,387	$87,790	$18,639,900
21	$56,308	$31,482	$87,790	$18,608,418
22	$56,213	$31,577	$87,790	$18,576,841
23	$56,118	$31,672	$87,790	$18,545,168
24	$56,022	$31,768	$87,790	$18,513,400

第2年供款共

$1,053,479

第2年利息

$678,514

第2年共還本金

$374,964

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$55,926	$31,864	$87,790	$18,481,536
26	$55,830	$31,960	$87,790	$18,449,576
27	$55,733	$32,057	$87,790	$18,417,519
28	$55,636	$32,154	$87,790	$18,385,366
29	$55,539	$32,251	$87,790	$18,353,115
30	$55,442	$32,348	$87,790	$18,320,767
31	$55,344	$32,446	$87,790	$18,288,321
32	$55,246	$32,544	$87,790	$18,255,777
33	$55,148	$32,642	$87,790	$18,223,135
34	$55,049	$32,741	$87,790	$18,190,394
35	$54,950	$32,840	$87,790	$18,157,554
36	$54,851	$32,939	$87,790	$18,124,615

第3年供款共

$1,053,479

第3年利息

$664,693

第3年共還本金

$388,785

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$54,751	$33,038	$87,790	$18,091,577
38	$54,652	$33,138	$87,790	$18,058,439
39	$54,552	$33,238	$87,790	$18,025,200
40	$54,451	$33,339	$87,790	$17,991,862
41	$54,350	$33,439	$87,790	$17,958,422
42	$54,249	$33,540	$87,790	$17,924,882
43	$54,148	$33,642	$87,790	$17,891,240
44	$54,046	$33,743	$87,790	$17,857,496
45	$53,945	$33,845	$87,790	$17,823,651
46	$53,842	$33,948	$87,790	$17,789,703
47	$53,740	$34,050	$87,790	$17,755,653
48	$53,637	$34,153	$87,790	$17,721,500

第4年供款共

$1,053,479

第4年利息

$650,363

第4年共還本金

$403,115

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$53,534	$34,256	$87,790	$17,687,244
50	$53,430	$34,360	$87,790	$17,652,885
51	$53,326	$34,463	$87,790	$17,618,421
52	$53,222	$34,568	$87,790	$17,583,853
53	$53,118	$34,672	$87,790	$17,549,182
54	$53,013	$34,777	$87,790	$17,514,405
55	$52,908	$34,882	$87,790	$17,479,523
56	$52,803	$34,987	$87,790	$17,444,536
57	$52,697	$35,093	$87,790	$17,409,443
58	$52,591	$35,199	$87,790	$17,374,244
59	$52,485	$35,305	$87,790	$17,338,939
60	$52,378	$35,412	$87,790	$17,303,527

第5年供款共

$1,053,479

第5年利息

$635,505

第5年共還本金

$417,973

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$52,271	$35,519	$87,790	$17,268,008
62	$52,164	$35,626	$87,790	$17,232,382
63	$52,056	$35,734	$87,790	$17,196,649
64	$51,948	$35,842	$87,790	$17,160,807
65	$51,840	$35,950	$87,790	$17,124,857
66	$51,731	$36,059	$87,790	$17,088,798
67	$51,622	$36,167	$87,790	$17,052,631
68	$51,513	$36,277	$87,790	$17,016,354
69	$51,404	$36,386	$87,790	$16,979,968
70	$51,294	$36,496	$87,790	$16,943,472
71	$51,183	$36,606	$87,790	$16,906,865
72	$51,073	$36,717	$87,790	$16,870,148

第6年供款共

$1,053,479

第6年利息

$620,100

第6年共還本金

$433,379

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$50,962	$36,828	$87,790	$16,833,320
74	$50,851	$36,939	$87,790	$16,796,381
75	$50,739	$37,051	$87,790	$16,759,330
76	$50,627	$37,163	$87,790	$16,722,167
77	$50,515	$37,275	$87,790	$16,684,892
78	$50,402	$37,388	$87,790	$16,647,505
79	$50,289	$37,501	$87,790	$16,610,004
80	$50,176	$37,614	$87,790	$16,572,390
81	$50,062	$37,727	$87,790	$16,534,663
82	$49,948	$37,841	$87,790	$16,496,822
83	$49,834	$37,956	$87,790	$16,458,866
84	$49,719	$38,070	$87,790	$16,420,795

第7年供款共

$1,053,479

第7年利息

$604,126

第7年共還本金

$449,353

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$49,604	$38,185	$87,790	$16,382,610
86	$49,489	$38,301	$87,790	$16,344,309
87	$49,373	$38,416	$87,790	$16,305,893
88	$49,257	$38,532	$87,790	$16,267,360
89	$49,141	$38,649	$87,790	$16,228,712
90	$49,024	$38,766	$87,790	$16,189,946
91	$48,907	$38,883	$87,790	$16,151,063
92	$48,790	$39,000	$87,790	$16,112,063
93	$48,672	$39,118	$87,790	$16,072,945
94	$48,554	$39,236	$87,790	$16,033,709
95	$48,435	$39,355	$87,790	$15,994,354
96	$48,316	$39,474	$87,790	$15,954,880

第8年供款共

$1,053,479

第8年利息

$587,563

第8年共還本金

$465,915

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$48,197	$39,593	$87,790	$15,915,288
98	$48,077	$39,712	$87,790	$15,875,575
99	$47,957	$39,832	$87,790	$15,835,743
100	$47,837	$39,953	$87,790	$15,795,790
101	$47,716	$40,073	$87,790	$15,755,717
102	$47,595	$40,194	$87,790	$15,715,522
103	$47,474	$40,316	$87,790	$15,675,206
104	$47,352	$40,438	$87,790	$15,634,768
105	$47,230	$40,560	$87,790	$15,594,209
106	$47,108	$40,682	$87,790	$15,553,526
107	$46,985	$40,805	$87,790	$15,512,721
108	$46,861	$40,929	$87,790	$15,471,792

第9年供款共

$1,053,479

第9年利息

$570,391

第9年共還本金

$483,088

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$46,738	$41,052	$87,790	$15,430,740
110	$46,614	$41,176	$87,790	$15,389,564
111	$46,489	$41,301	$87,790	$15,348,264
112	$46,365	$41,425	$87,790	$15,306,838
113	$46,239	$41,550	$87,790	$15,265,288
114	$46,114	$41,676	$87,790	$15,223,612
115	$45,988	$41,802	$87,790	$15,181,810
116	$45,862	$41,928	$87,790	$15,139,882
117	$45,735	$42,055	$87,790	$15,097,827
118	$45,608	$42,182	$87,790	$15,055,645
119	$45,481	$42,309	$87,790	$15,013,336
120	$45,353	$42,437	$87,790	$14,970,899

第10年供款共

$1,053,479

第10年利息

$552,585

第10年共還本金

$500,894

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$45,225	$42,565	$87,790	$14,928,333
122	$45,096	$42,694	$87,790	$14,885,640
123	$44,967	$42,823	$87,790	$14,842,817
124	$44,838	$42,952	$87,790	$14,799,865
125	$44,708	$43,082	$87,790	$14,756,783
126	$44,578	$43,212	$87,790	$14,713,570
127	$44,447	$43,343	$87,790	$14,670,228
128	$44,316	$43,474	$87,790	$14,626,754
129	$44,185	$43,605	$87,790	$14,583,149
130	$44,053	$43,737	$87,790	$14,539,413
131	$43,921	$43,869	$87,790	$14,495,544
132	$43,789	$44,001	$87,790	$14,451,543

第11年供款共

$1,053,479

第11年利息

$534,123

第11年共還本金

$519,356

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$43,656	$44,134	$87,790	$14,407,409
134	$43,522	$44,267	$87,790	$14,363,141
135	$43,389	$44,401	$87,790	$14,318,740
136	$43,255	$44,535	$87,790	$14,274,205
137	$43,120	$44,670	$87,790	$14,229,535
138	$42,985	$44,805	$87,790	$14,184,730
139	$42,850	$44,940	$87,790	$14,139,790
140	$42,714	$45,076	$87,790	$14,094,714
141	$42,578	$45,212	$87,790	$14,049,502
142	$42,441	$45,349	$87,790	$14,004,153
143	$42,304	$45,486	$87,790	$13,958,667
144	$42,167	$45,623	$87,790	$13,913,044

第12年供款共

$1,053,479

第12年利息

$514,980

第12年共還本金

$538,499

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$42,029	$45,761	$87,790	$13,867,283
146	$41,891	$45,899	$87,790	$13,821,384
147	$41,752	$46,038	$87,790	$13,775,346
148	$41,613	$46,177	$87,790	$13,729,170
149	$41,474	$46,316	$87,790	$13,682,853
150	$41,334	$46,456	$87,790	$13,636,397
151	$41,193	$46,597	$87,790	$13,589,800
152	$41,053	$46,737	$87,790	$13,543,063
153	$40,911	$46,879	$87,790	$13,496,185
154	$40,770	$47,020	$87,790	$13,449,164
155	$40,628	$47,162	$87,790	$13,402,002
156	$40,485	$47,305	$87,790	$13,354,698

第13年供款共

$1,053,479

第13年利息

$495,132

第13年共還本金

$558,347

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$40,342	$47,448	$87,790	$13,307,250
158	$40,199	$47,591	$87,790	$13,259,659
159	$40,055	$47,735	$87,790	$13,211,924
160	$39,911	$47,879	$87,790	$13,164,046
161	$39,766	$48,023	$87,790	$13,116,022
162	$39,621	$48,169	$87,790	$13,067,854
163	$39,476	$48,314	$87,790	$13,019,539
164	$39,330	$48,460	$87,790	$12,971,079
165	$39,183	$48,606	$87,790	$12,922,473
166	$39,037	$48,753	$87,790	$12,873,720
167	$38,889	$48,901	$87,790	$12,824,819
168	$38,742	$49,048	$87,790	$12,775,771

第14年供款共

$1,053,479

第14年利息

$474,552

第14年共還本金

$578,926

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$38,593	$49,196	$87,790	$12,726,575
170	$38,445	$49,345	$87,790	$12,677,230
171	$38,296	$49,494	$87,790	$12,627,736
172	$38,146	$49,644	$87,790	$12,578,092
173	$37,996	$49,794	$87,790	$12,528,298
174	$37,846	$49,944	$87,790	$12,478,354
175	$37,695	$50,095	$87,790	$12,428,260
176	$37,544	$50,246	$87,790	$12,378,013
177	$37,392	$50,398	$87,790	$12,327,615
178	$37,240	$50,550	$87,790	$12,277,065
179	$37,087	$50,703	$87,790	$12,226,362
180	$36,934	$50,856	$87,790	$12,175,506

第15年供款共

$1,053,479

第15年利息

$453,214

第15年共還本金

$600,265

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$36,780	$51,010	$87,790	$12,124,497
182	$36,626	$51,164	$87,790	$12,073,333
183	$36,472	$51,318	$87,790	$12,022,014
184	$36,317	$51,473	$87,790	$11,970,541
185	$36,161	$51,629	$87,790	$11,918,912
186	$36,005	$51,785	$87,790	$11,867,127
187	$35,849	$51,941	$87,790	$11,815,186
188	$35,692	$52,098	$87,790	$11,763,088
189	$35,534	$52,256	$87,790	$11,710,832
190	$35,376	$52,413	$87,790	$11,658,419
191	$35,218	$52,572	$87,790	$11,605,847
192	$35,059	$52,731	$87,790	$11,553,117

第16年供款共

$1,053,479

第16年利息

$431,089

第16年共還本金

$622,390

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$34,900	$52,890	$87,790	$11,500,227
194	$34,740	$53,050	$87,790	$11,447,177
195	$34,580	$53,210	$87,790	$11,393,967
196	$34,419	$53,371	$87,790	$11,340,597
197	$34,258	$53,532	$87,790	$11,287,065
198	$34,096	$53,694	$87,790	$11,233,371
199	$33,934	$53,856	$87,790	$11,179,516
200	$33,771	$54,018	$87,790	$11,125,497
201	$33,608	$54,182	$87,790	$11,071,316
202	$33,445	$54,345	$87,790	$11,016,970
203	$33,280	$54,509	$87,790	$10,962,461
204	$33,116	$54,674	$87,790	$10,907,787

第17年供款共

$1,053,479

第17年利息

$408,149

第17年共還本金

$645,330

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$32,951	$54,839	$87,790	$10,852,948
206	$32,785	$55,005	$87,790	$10,797,943
207	$32,619	$55,171	$87,790	$10,742,772
208	$32,452	$55,338	$87,790	$10,687,434
209	$32,285	$55,505	$87,790	$10,631,929
210	$32,117	$55,673	$87,790	$10,576,256
211	$31,949	$55,841	$87,790	$10,520,416
212	$31,780	$56,009	$87,790	$10,464,406
213	$31,611	$56,179	$87,790	$10,408,227
214	$31,442	$56,348	$87,790	$10,351,879
215	$31,271	$56,519	$87,790	$10,295,360
216	$31,101	$56,689	$87,790	$10,238,671

第18年供款共

$1,053,479

第18年利息

$384,363

第18年共還本金

$669,116

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$30,929	$56,861	$87,790	$10,181,811
218	$30,758	$57,032	$87,790	$10,124,778
219	$30,585	$57,205	$87,790	$10,067,574
220	$30,412	$57,377	$87,790	$10,010,196
221	$30,239	$57,551	$87,790	$9,952,646
222	$30,065	$57,725	$87,790	$9,894,921
223	$29,891	$57,899	$87,790	$9,837,022
224	$29,716	$58,074	$87,790	$9,778,948
225	$29,541	$58,249	$87,790	$9,720,699
226	$29,365	$58,425	$87,790	$9,662,274
227	$29,188	$58,602	$87,790	$9,603,672
228	$29,011	$58,779	$87,790	$9,544,893

第19年供款共

$1,053,479

第19年利息

$359,700

第19年共還本金

$693,778

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$28,834	$58,956	$87,790	$9,485,937
230	$28,655	$59,134	$87,790	$9,426,802
231	$28,477	$59,313	$87,790	$9,367,489
232	$28,298	$59,492	$87,790	$9,307,997
233	$28,118	$59,672	$87,790	$9,248,325
234	$27,938	$59,852	$87,790	$9,188,473
235	$27,757	$60,033	$87,790	$9,128,440
236	$27,575	$60,214	$87,790	$9,068,225
237	$27,394	$60,396	$87,790	$9,007,829
238	$27,211	$60,579	$87,790	$8,947,250
239	$27,028	$60,762	$87,790	$8,886,489
240	$26,845	$60,945	$87,790	$8,825,543

第20年供款共

$1,053,479

第20年利息

$334,129

第20年共還本金

$719,350

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$26,660	$61,129	$87,790	$8,764,414
242	$26,476	$61,314	$87,790	$8,703,100
243	$26,291	$61,499	$87,790	$8,641,601
244	$26,105	$61,685	$87,790	$8,579,916
245	$25,918	$61,871	$87,790	$8,518,044
246	$25,732	$62,058	$87,790	$8,455,986
247	$25,544	$62,246	$87,790	$8,393,740
248	$25,356	$62,434	$87,790	$8,331,306
249	$25,167	$62,622	$87,790	$8,268,684
250	$24,978	$62,812	$87,790	$8,205,872
251	$24,789	$63,001	$87,790	$8,142,871
252	$24,598	$63,192	$87,790	$8,079,679

第21年供款共

$1,053,479

第21年利息

$307,615

第21年共還本金

$745,864

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,407	$63,383	$87,790	$8,016,297
254	$24,216	$63,574	$87,790	$7,952,723
255	$24,024	$63,766	$87,790	$7,888,957
256	$23,831	$63,959	$87,790	$7,824,998
257	$23,638	$64,152	$87,790	$7,760,846
258	$23,444	$64,346	$87,790	$7,696,501
259	$23,250	$64,540	$87,790	$7,631,961
260	$23,055	$64,735	$87,790	$7,567,226
261	$22,859	$64,931	$87,790	$7,502,295
262	$22,663	$65,127	$87,790	$7,437,169
263	$22,466	$65,323	$87,790	$7,371,845
264	$22,269	$65,521	$87,790	$7,306,324

第22年供款共

$1,053,479

第22年利息

$280,123

第22年共還本金

$773,355

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$22,071	$65,719	$87,790	$7,240,606
266	$21,873	$65,917	$87,790	$7,174,688
267	$21,674	$66,116	$87,790	$7,108,572
268	$21,474	$66,316	$87,790	$7,042,256
269	$21,273	$66,516	$87,790	$6,975,740
270	$21,073	$66,717	$87,790	$6,909,022
271	$20,871	$66,919	$87,790	$6,842,103
272	$20,669	$67,121	$87,790	$6,774,982
273	$20,466	$67,324	$87,790	$6,707,659
274	$20,263	$67,527	$87,790	$6,640,131
275	$20,059	$67,731	$87,790	$6,572,400
276	$19,854	$67,936	$87,790	$6,504,465

第23年供款共

$1,053,479

第23年利息

$251,619

第23年共還本金

$801,860

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,649	$68,141	$87,790	$6,436,324
278	$19,443	$68,347	$87,790	$6,367,977
279	$19,237	$68,553	$87,790	$6,299,424
280	$19,030	$68,760	$87,790	$6,230,663
281	$18,822	$68,968	$87,790	$6,161,695
282	$18,613	$69,176	$87,790	$6,092,519
283	$18,404	$69,385	$87,790	$6,023,133
284	$18,195	$69,595	$87,790	$5,953,538
285	$17,985	$69,805	$87,790	$5,883,733
286	$17,774	$70,016	$87,790	$5,813,717
287	$17,562	$70,228	$87,790	$5,743,489
288	$17,350	$70,440	$87,790	$5,673,050

第24年供款共

$1,053,479

第24年利息

$222,064

第24年共還本金

$831,415

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,137	$70,653	$87,790	$5,602,397
290	$16,924	$70,866	$87,790	$5,531,531
291	$16,710	$71,080	$87,790	$5,460,451
292	$16,495	$71,295	$87,790	$5,389,156
293	$16,280	$71,510	$87,790	$5,317,646
294	$16,064	$71,726	$87,790	$5,245,920
295	$15,847	$71,943	$87,790	$5,173,977
296	$15,630	$72,160	$87,790	$5,101,817
297	$15,412	$72,378	$87,790	$5,029,439
298	$15,193	$72,597	$87,790	$4,956,842
299	$14,974	$72,816	$87,790	$4,884,026
300	$14,754	$73,036	$87,790	$4,810,990

第25年供款共

$1,053,479

第25年利息

$191,419

第25年共還本金

$862,060

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,533	$73,257	$87,790	$4,737,733
302	$14,312	$73,478	$87,790	$4,664,255
303	$14,090	$73,700	$87,790	$4,590,555
304	$13,867	$73,923	$87,790	$4,516,633
305	$13,644	$74,146	$87,790	$4,442,487
306	$13,420	$74,370	$87,790	$4,368,117
307	$13,195	$74,595	$87,790	$4,293,523
308	$12,970	$74,820	$87,790	$4,218,703
309	$12,744	$75,046	$87,790	$4,143,657
310	$12,517	$75,273	$87,790	$4,068,384
311	$12,290	$75,500	$87,790	$3,992,884
312	$12,062	$75,728	$87,790	$3,917,156

第26年供款共

$1,053,479

第26年利息

$159,645

第26年共還本金

$893,834

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,833	$75,957	$87,790	$3,841,199
314	$11,604	$76,186	$87,790	$3,765,013
315	$11,373	$76,416	$87,790	$3,688,597
316	$11,143	$76,647	$87,790	$3,611,950
317	$10,911	$76,879	$87,790	$3,535,071
318	$10,679	$77,111	$87,790	$3,457,960
319	$10,446	$77,344	$87,790	$3,380,616
320	$10,212	$77,578	$87,790	$3,303,038
321	$9,978	$77,812	$87,790	$3,225,226
322	$9,743	$78,047	$87,790	$3,147,179
323	$9,507	$78,283	$87,790	$3,068,896
324	$9,271	$78,519	$87,790	$2,990,377

第27年供款共

$1,053,479

第27年利息

$126,699

第27年共還本金

$926,779

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,033	$78,756	$87,790	$2,911,621
326	$8,796	$78,994	$87,790	$2,832,626
327	$8,557	$79,233	$87,790	$2,753,393
328	$8,318	$79,472	$87,790	$2,673,921
329	$8,077	$79,712	$87,790	$2,594,209
330	$7,837	$79,953	$87,790	$2,514,255
331	$7,595	$80,195	$87,790	$2,434,061
332	$7,353	$80,437	$87,790	$2,353,624
333	$7,110	$80,680	$87,790	$2,272,944
334	$6,866	$80,924	$87,790	$2,192,020
335	$6,622	$81,168	$87,790	$2,110,852
336	$6,377	$81,413	$87,790	$2,029,439

第28年供款共

$1,053,479

第28年利息

$92,540

第28年共還本金

$960,939

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,131	$81,659	$87,790	$1,947,779
338	$5,884	$81,906	$87,790	$1,865,873
339	$5,636	$82,153	$87,790	$1,783,720
340	$5,388	$82,402	$87,790	$1,701,318
341	$5,139	$82,650	$87,790	$1,618,668
342	$4,890	$82,900	$87,790	$1,535,768
343	$4,639	$83,151	$87,790	$1,452,617
344	$4,388	$83,402	$87,790	$1,369,215
345	$4,136	$83,654	$87,790	$1,285,562
346	$3,883	$83,906	$87,790	$1,201,655
347	$3,630	$84,160	$87,790	$1,117,495
348	$3,376	$84,414	$87,790	$1,033,081

第29年供款共

$1,053,479

第29年利息

$57,121

第29年共還本金

$996,357

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,121	$84,669	$87,790	$948,412
350	$2,865	$84,925	$87,790	$863,487
351	$2,608	$85,181	$87,790	$778,306
352	$2,351	$85,439	$87,790	$692,867
353	$2,093	$85,697	$87,790	$607,170
354	$1,834	$85,956	$87,790	$521,215
355	$1,575	$86,215	$87,790	$434,999
356	$1,314	$86,476	$87,790	$348,523
357	$1,053	$86,737	$87,790	$261,786
358	$791	$86,999	$87,790	$174,787
359	$528	$87,262	$87,790	$87,525
360	$264	$87,525	$87,790	$0

第30年供款共

$1,053,479

第30年利息

$20,397

第30年共還本金

$1,033,081

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$20,684,356

免責聲明

筍盤推介

按揭保險費
info