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$20,414,594

每月供款
$88,013

首期

$-11,600,000

總貸款額

$19,600,000

總利息

$12,084,594

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,270,000

按月供比率計算

$176,026

置業成本總預算

HK$-11,270,000

首期

$-11,600,000
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

$176,026

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03座

thumb_up

三房半大位價何傾望園景

實

710 呎

@10,563

建

880 呎

@8,523

local_fire_department 至HIT

售$750 萬

實

710 呎

@10,563

建

880 呎

@8,523

售$750 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第23座

thumb_up

奇豐精選靚裝有傢電適合新婚人仕

實

479 呎

@15,658

local_fire_department 至HIT

售$750 萬

實

479 呎

@15,658

售$750 萬

local_fire_department 至HIT

馬鞍山雲海第01期榕海臺第01座

thumb_up

新鴻基名牌樓盤環境舒適交通便利

實

392 呎

@20,102

local_fire_department 至HIT

售$788 萬

實

392 呎

@20,102

售$788 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑實用靚則 ****連車位****

實

733 呎

@11,596

建

913 呎

@9,310

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

913 呎

@9,310

售$850 萬

local_fire_department 至HIT

沙田玖瓏山天瓏閣第01座

thumb_up

玖瓏山寬敞大2房 shuttle bus直達大圍

實

655 呎

@11,450

pets 愛竉必選

售$750 萬

實

655 呎

@11,450

售$750 萬

pets 愛竉必選

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

沙田新城市廣場紅棉閣

thumb_up

新城市廣場 3房1套歡迎約睇

實

640 呎

@13,281

建

753 呎

@11,288

local_fire_department 至HIT

售$850 萬

實

640 呎

@13,281

建

753 呎

@11,288

售$850 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第01座

thumb_up

真盤源！！海景三房套企理價錢絕對可傾換樓必睇！

實

653 呎

@11,103

建

862 呎

@8,411

local_fire_department 至HIT

售$725 萬

實

653 呎

@11,103

建

862 呎

@8,411

售$725 萬

local_fire_department 至HIT

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

沙田帝堡城

thumb_up

＊豪華會所屋苑＊東南大2房高層園景＊

實

547 呎

@12,797

建

718 呎

@9,749

local_fire_department 至HIT

售$700 萬

實

547 呎

@12,797

建

718 呎

@9,749

售$700 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第08座

thumb_up

靚裝三房套鄰近馬鐵環境舒適寧靜

實

787 呎

@11,436

建

1,004 呎

@8,964

local_fire_department 至HIT

售$900 萬

實

787 呎

@11,436

建

1,004 呎

@8,964

售$900 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$117,305	$90,139	$73,867	$63,041
1.500	$121,666	$94,579	$78,388	$67,644
2.000	$126,128	$99,153	$83,075	$72,445
2.500	$130,691	$103,861	$87,929	$77,444
3.000	$135,354	$108,701	$92,945	$82,634
3.500	$140,117	$113,672	$98,122	$88,013
4.000	$144,979	$118,772	$103,456	$93,573
4.500	$149,939	$123,999	$108,943	$99,310
5.000	$154,996	$129,351	$114,580	$105,217
5.500	$160,148	$134,826	$120,361	$111,287
6.000	$165,396	$140,420	$126,283	$117,512

每月供款$88,013

年期

30年

貸款金額

$19,600,000

總利息

$12,084,594

總貸款連利息

$31,684,594

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$57,167	$30,846	$88,013	$19,569,154
2	$57,077	$30,936	$88,013	$19,538,218
3	$56,986	$31,026	$88,013	$19,507,192
4	$56,896	$31,117	$88,013	$19,476,075
5	$56,805	$31,208	$88,013	$19,444,867
6	$56,714	$31,299	$88,013	$19,413,569
7	$56,623	$31,390	$88,013	$19,382,179
8	$56,531	$31,481	$88,013	$19,350,697
9	$56,440	$31,573	$88,013	$19,319,124
10	$56,347	$31,665	$88,013	$19,287,459
11	$56,255	$31,758	$88,013	$19,255,701
12	$56,162	$31,850	$88,013	$19,223,851

第1年供款共

$1,056,153

第1年利息

$680,004

第1年共還本金

$376,149

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$56,070	$31,943	$88,013	$19,191,908
14	$55,976	$32,036	$88,013	$19,159,871
15	$55,883	$32,130	$88,013	$19,127,742
16	$55,789	$32,224	$88,013	$19,095,518
17	$55,695	$32,317	$88,013	$19,063,201
18	$55,601	$32,412	$88,013	$19,030,789
19	$55,506	$32,506	$88,013	$18,998,282
20	$55,412	$32,601	$88,013	$18,965,681
21	$55,317	$32,696	$88,013	$18,932,985
22	$55,221	$32,792	$88,013	$18,900,194
23	$55,126	$32,887	$88,013	$18,867,306
24	$55,030	$32,983	$88,013	$18,834,323

第2年供款共

$1,056,153

第2年利息

$666,626

第2年共還本金

$389,528

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$54,933	$33,079	$88,013	$18,801,244
26	$54,837	$33,176	$88,013	$18,768,068
27	$54,740	$33,273	$88,013	$18,734,796
28	$54,643	$33,370	$88,013	$18,701,426
29	$54,546	$33,467	$88,013	$18,667,959
30	$54,448	$33,565	$88,013	$18,634,395
31	$54,350	$33,662	$88,013	$18,600,732
32	$54,252	$33,761	$88,013	$18,566,972
33	$54,154	$33,859	$88,013	$18,533,112
34	$54,055	$33,958	$88,013	$18,499,155
35	$53,956	$34,057	$88,013	$18,465,098
36	$53,857	$34,156	$88,013	$18,430,941

第3年供款共

$1,056,153

第3年利息

$652,771

第3年共還本金

$403,382

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$53,757	$34,256	$88,013	$18,396,686
38	$53,657	$34,356	$88,013	$18,362,330
39	$53,557	$34,456	$88,013	$18,327,874
40	$53,456	$34,556	$88,013	$18,293,317
41	$53,356	$34,657	$88,013	$18,258,660
42	$53,254	$34,758	$88,013	$18,223,902
43	$53,153	$34,860	$88,013	$18,189,042
44	$53,051	$34,961	$88,013	$18,154,081
45	$52,949	$35,063	$88,013	$18,119,017
46	$52,847	$35,166	$88,013	$18,083,852
47	$52,745	$35,268	$88,013	$18,048,584
48	$52,642	$35,371	$88,013	$18,013,213

第4年供款共

$1,056,153

第4年利息

$638,424

第4年共還本金

$417,729

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$52,539	$35,474	$88,013	$17,977,738
50	$52,435	$35,578	$88,013	$17,942,161
51	$52,331	$35,681	$88,013	$17,906,479
52	$52,227	$35,786	$88,013	$17,870,694
53	$52,123	$35,890	$88,013	$17,834,804
54	$52,018	$35,995	$88,013	$17,798,809
55	$51,913	$36,100	$88,013	$17,762,710
56	$51,808	$36,205	$88,013	$17,726,505
57	$51,702	$36,310	$88,013	$17,690,194
58	$51,596	$36,416	$88,013	$17,653,778
59	$51,490	$36,523	$88,013	$17,617,255
60	$51,384	$36,629	$88,013	$17,580,626

第5年供款共

$1,056,153

第5年利息

$623,567

第5年共還本金

$432,586

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$51,277	$36,736	$88,013	$17,543,890
62	$51,170	$36,843	$88,013	$17,507,047
63	$51,062	$36,951	$88,013	$17,470,097
64	$50,954	$37,058	$88,013	$17,433,038
65	$50,846	$37,166	$88,013	$17,395,872
66	$50,738	$37,275	$88,013	$17,358,597
67	$50,629	$37,384	$88,013	$17,321,214
68	$50,520	$37,493	$88,013	$17,283,721
69	$50,411	$37,602	$88,013	$17,246,119
70	$50,301	$37,712	$88,013	$17,208,408
71	$50,191	$37,822	$88,013	$17,170,586
72	$50,081	$37,932	$88,013	$17,132,654

第6年供款共

$1,056,153

第6年利息

$608,181

第6年共還本金

$447,972

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$49,970	$38,043	$88,013	$17,094,612
74	$49,859	$38,153	$88,013	$17,056,458
75	$49,748	$38,265	$88,013	$17,018,193
76	$49,636	$38,376	$88,013	$16,979,817
77	$49,524	$38,488	$88,013	$16,941,329
78	$49,412	$38,601	$88,013	$16,902,728
79	$49,300	$38,713	$88,013	$16,864,015
80	$49,187	$38,826	$88,013	$16,825,189
81	$49,073	$38,939	$88,013	$16,786,250
82	$48,960	$39,053	$88,013	$16,747,197
83	$48,846	$39,167	$88,013	$16,708,030
84	$48,732	$39,281	$88,013	$16,668,749

第7年供款共

$1,056,153

第7年利息

$592,248

第7年共還本金

$463,905

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$48,617	$39,396	$88,013	$16,629,354
86	$48,502	$39,510	$88,013	$16,589,843
87	$48,387	$39,626	$88,013	$16,550,217
88	$48,271	$39,741	$88,013	$16,510,476
89	$48,156	$39,857	$88,013	$16,470,619
90	$48,039	$39,973	$88,013	$16,430,645
91	$47,923	$40,090	$88,013	$16,390,555
92	$47,806	$40,207	$88,013	$16,350,348
93	$47,689	$40,324	$88,013	$16,310,024
94	$47,571	$40,442	$88,013	$16,269,582
95	$47,453	$40,560	$88,013	$16,229,022
96	$47,335	$40,678	$88,013	$16,188,344

第8年供款共

$1,056,153

第8年利息

$575,748

第8年共還本金

$480,405

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$47,216	$40,797	$88,013	$16,147,548
98	$47,097	$40,916	$88,013	$16,106,632
99	$46,978	$41,035	$88,013	$16,065,597
100	$46,858	$41,155	$88,013	$16,024,442
101	$46,738	$41,275	$88,013	$15,983,167
102	$46,618	$41,395	$88,013	$15,941,772
103	$46,497	$41,516	$88,013	$15,900,256
104	$46,376	$41,637	$88,013	$15,858,619
105	$46,254	$41,758	$88,013	$15,816,861
106	$46,133	$41,880	$88,013	$15,774,980
107	$46,010	$42,002	$88,013	$15,732,978
108	$45,888	$42,125	$88,013	$15,690,853

第9年供款共

$1,056,153

第9年利息

$558,662

第9年共還本金

$497,491

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$45,765	$42,248	$88,013	$15,648,605
110	$45,642	$42,371	$88,013	$15,606,234
111	$45,518	$42,495	$88,013	$15,563,740
112	$45,394	$42,619	$88,013	$15,521,121
113	$45,270	$42,743	$88,013	$15,478,378
114	$45,145	$42,867	$88,013	$15,435,511
115	$45,020	$42,993	$88,013	$15,392,518
116	$44,895	$43,118	$88,013	$15,349,400
117	$44,769	$43,244	$88,013	$15,306,157
118	$44,643	$43,370	$88,013	$15,262,787
119	$44,516	$43,496	$88,013	$15,219,291
120	$44,390	$43,623	$88,013	$15,175,668

第10年供款共

$1,056,153

第10年利息

$540,968

第10年共還本金

$515,186

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$44,262	$43,750	$88,013	$15,131,917
122	$44,135	$43,878	$88,013	$15,088,039
123	$44,007	$44,006	$88,013	$15,044,033
124	$43,878	$44,134	$88,013	$14,999,899
125	$43,750	$44,263	$88,013	$14,955,636
126	$43,621	$44,392	$88,013	$14,911,244
127	$43,491	$44,522	$88,013	$14,866,722
128	$43,361	$44,651	$88,013	$14,822,071
129	$43,231	$44,782	$88,013	$14,777,289
130	$43,100	$44,912	$88,013	$14,732,376
131	$42,969	$45,043	$88,013	$14,687,333
132	$42,838	$45,175	$88,013	$14,642,158

第11年供款共

$1,056,153

第11年利息

$522,644

第11年共還本金

$533,509

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$42,706	$45,306	$88,013	$14,596,852
134	$42,574	$45,439	$88,013	$14,551,413
135	$42,442	$45,571	$88,013	$14,505,842
136	$42,309	$45,704	$88,013	$14,460,138
137	$42,175	$45,837	$88,013	$14,414,301
138	$42,042	$45,971	$88,013	$14,368,330
139	$41,908	$46,105	$88,013	$14,322,225
140	$41,773	$46,240	$88,013	$14,275,985
141	$41,638	$46,374	$88,013	$14,229,611
142	$41,503	$46,510	$88,013	$14,183,101
143	$41,367	$46,645	$88,013	$14,136,455
144	$41,231	$46,781	$88,013	$14,089,674

第12年供款共

$1,056,153

第12年利息

$503,669

第12年共還本金

$552,484

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$41,095	$46,918	$88,013	$14,042,756
146	$40,958	$47,055	$88,013	$13,995,701
147	$40,821	$47,192	$88,013	$13,948,509
148	$40,683	$47,330	$88,013	$13,901,180
149	$40,545	$47,468	$88,013	$13,853,712
150	$40,407	$47,606	$88,013	$13,806,106
151	$40,268	$47,745	$88,013	$13,758,361
152	$40,129	$47,884	$88,013	$13,710,477
153	$39,989	$48,024	$88,013	$13,662,453
154	$39,849	$48,164	$88,013	$13,614,289
155	$39,708	$48,304	$88,013	$13,565,985
156	$39,567	$48,445	$88,013	$13,517,539

第13年供款共

$1,056,153

第13年利息

$484,019

第13年共還本金

$572,135

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$39,426	$48,587	$88,013	$13,468,953
158	$39,284	$48,728	$88,013	$13,420,225
159	$39,142	$48,870	$88,013	$13,371,354
160	$39,000	$49,013	$88,013	$13,322,341
161	$38,857	$49,156	$88,013	$13,273,185
162	$38,713	$49,299	$88,013	$13,223,886
163	$38,570	$49,443	$88,013	$13,174,443
164	$38,425	$49,587	$88,013	$13,124,856
165	$38,281	$49,732	$88,013	$13,075,124
166	$38,136	$49,877	$88,013	$13,025,247
167	$37,990	$50,022	$88,013	$12,975,224
168	$37,844	$50,168	$88,013	$12,925,056

第14年供款共

$1,056,153

第14年利息

$463,669

第14年共還本金

$592,484

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$37,698	$50,315	$88,013	$12,874,741
170	$37,551	$50,461	$88,013	$12,824,280
171	$37,404	$50,609	$88,013	$12,773,671
172	$37,257	$50,756	$88,013	$12,722,915
173	$37,109	$50,904	$88,013	$12,672,011
174	$36,960	$51,053	$88,013	$12,620,958
175	$36,811	$51,202	$88,013	$12,569,756
176	$36,662	$51,351	$88,013	$12,518,405
177	$36,512	$51,501	$88,013	$12,466,905
178	$36,362	$51,651	$88,013	$12,415,254
179	$36,211	$51,802	$88,013	$12,363,452
180	$36,060	$51,953	$88,013	$12,311,499

第15年供款共

$1,056,153

第15年利息

$442,597

第15年共還本金

$613,557

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$35,909	$52,104	$88,013	$12,259,395
182	$35,757	$52,256	$88,013	$12,207,139
183	$35,604	$52,409	$88,013	$12,154,730
184	$35,451	$52,561	$88,013	$12,102,169
185	$35,298	$52,715	$88,013	$12,049,454
186	$35,144	$52,869	$88,013	$11,996,586
187	$34,990	$53,023	$88,013	$11,943,563
188	$34,835	$53,177	$88,013	$11,890,385
189	$34,680	$53,332	$88,013	$11,837,053
190	$34,525	$53,488	$88,013	$11,783,565
191	$34,369	$53,644	$88,013	$11,729,921
192	$34,212	$53,800	$88,013	$11,676,120

第16年供款共

$1,056,153

第16年利息

$420,774

第16年共還本金

$635,379

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$34,055	$53,957	$88,013	$11,622,163
194	$33,898	$54,115	$88,013	$11,568,048
195	$33,740	$54,273	$88,013	$11,513,776
196	$33,582	$54,431	$88,013	$11,459,345
197	$33,423	$54,590	$88,013	$11,404,755
198	$33,264	$54,749	$88,013	$11,350,006
199	$33,104	$54,909	$88,013	$11,295,098
200	$32,944	$55,069	$88,013	$11,240,029
201	$32,783	$55,229	$88,013	$11,184,799
202	$32,622	$55,390	$88,013	$11,129,409
203	$32,461	$55,552	$88,013	$11,073,857
204	$32,299	$55,714	$88,013	$11,018,143

第17年供款共

$1,056,153

第17年利息

$398,176

第17年共還本金

$657,977

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$32,136	$55,877	$88,013	$10,962,267
206	$31,973	$56,039	$88,013	$10,906,227
207	$31,810	$56,203	$88,013	$10,850,024
208	$31,646	$56,367	$88,013	$10,793,657
209	$31,482	$56,531	$88,013	$10,737,126
210	$31,317	$56,696	$88,013	$10,680,430
211	$31,151	$56,862	$88,013	$10,623,568
212	$30,985	$57,027	$88,013	$10,566,541
213	$30,819	$57,194	$88,013	$10,509,347
214	$30,652	$57,360	$88,013	$10,451,987
215	$30,485	$57,528	$88,013	$10,394,459
216	$30,317	$57,696	$88,013	$10,336,763

第18年供款共

$1,056,153

第18年利息

$374,774

第18年共還本金

$681,380

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$30,149	$57,864	$88,013	$10,278,900
218	$29,980	$58,033	$88,013	$10,220,867
219	$29,811	$58,202	$88,013	$10,162,665
220	$29,641	$58,372	$88,013	$10,104,293
221	$29,471	$58,542	$88,013	$10,045,752
222	$29,300	$58,713	$88,013	$9,987,039
223	$29,129	$58,884	$88,013	$9,928,155
224	$28,957	$59,056	$88,013	$9,869,099
225	$28,785	$59,228	$88,013	$9,809,871
226	$28,612	$59,401	$88,013	$9,750,471
227	$28,439	$59,574	$88,013	$9,690,897
228	$28,265	$59,748	$88,013	$9,631,149

第19年供款共

$1,056,153

第19年利息

$350,539

第19年共還本金

$705,614

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$28,091	$59,922	$88,013	$9,571,227
230	$27,916	$60,097	$88,013	$9,511,131
231	$27,741	$60,272	$88,013	$9,450,859
232	$27,565	$60,448	$88,013	$9,390,411
233	$27,389	$60,624	$88,013	$9,329,787
234	$27,212	$60,801	$88,013	$9,268,986
235	$27,035	$60,978	$88,013	$9,208,008
236	$26,857	$61,156	$88,013	$9,146,852
237	$26,678	$61,334	$88,013	$9,085,517
238	$26,499	$61,513	$88,013	$9,024,004
239	$26,320	$61,693	$88,013	$8,962,311
240	$26,140	$61,873	$88,013	$8,900,439

第20年供款共

$1,056,153

第20年利息

$325,442

第20年共還本金

$730,711

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$25,960	$62,053	$88,013	$8,838,385
242	$25,779	$62,234	$88,013	$8,776,151
243	$25,597	$62,416	$88,013	$8,713,736
244	$25,415	$62,598	$88,013	$8,651,138
245	$25,232	$62,780	$88,013	$8,588,358
246	$25,049	$62,963	$88,013	$8,525,394
247	$24,866	$63,147	$88,013	$8,462,247
248	$24,682	$63,331	$88,013	$8,398,916
249	$24,497	$63,516	$88,013	$8,335,400
250	$24,312	$63,701	$88,013	$8,271,699
251	$24,126	$63,887	$88,013	$8,207,812
252	$23,939	$64,073	$88,013	$8,143,739

第21年供款共

$1,056,153

第21年利息

$299,453

第21年共還本金

$756,700

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$23,753	$64,260	$88,013	$8,079,478
254	$23,565	$64,448	$88,013	$8,015,031
255	$23,377	$64,636	$88,013	$7,950,395
256	$23,189	$64,824	$88,013	$7,885,571
257	$23,000	$65,013	$88,013	$7,820,558
258	$22,810	$65,203	$88,013	$7,755,355
259	$22,620	$65,393	$88,013	$7,689,962
260	$22,429	$65,584	$88,013	$7,624,379
261	$22,238	$65,775	$88,013	$7,558,604
262	$22,046	$65,967	$88,013	$7,492,637
263	$21,854	$66,159	$88,013	$7,426,477
264	$21,661	$66,352	$88,013	$7,360,125

第22年供款共

$1,056,153

第22年利息

$272,540

第22年共還本金

$783,613

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$21,467	$66,546	$88,013	$7,293,580
266	$21,273	$66,740	$88,013	$7,226,840
267	$21,078	$66,934	$88,013	$7,159,905
268	$20,883	$67,130	$88,013	$7,092,776
269	$20,687	$67,325	$88,013	$7,025,450
270	$20,491	$67,522	$88,013	$6,957,928
271	$20,294	$67,719	$88,013	$6,890,209
272	$20,096	$67,916	$88,013	$6,822,293
273	$19,898	$68,114	$88,013	$6,754,179
274	$19,700	$68,313	$88,013	$6,685,866
275	$19,500	$68,512	$88,013	$6,617,353
276	$19,301	$68,712	$88,013	$6,548,641

第23年供款共

$1,056,153

第23年利息

$244,669

第23年共還本金

$811,484

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,100	$68,913	$88,013	$6,479,729
278	$18,899	$69,114	$88,013	$6,410,615
279	$18,698	$69,315	$88,013	$6,341,300
280	$18,495	$69,517	$88,013	$6,271,783
281	$18,293	$69,720	$88,013	$6,202,063
282	$18,089	$69,923	$88,013	$6,132,139
283	$17,885	$70,127	$88,013	$6,062,012
284	$17,681	$70,332	$88,013	$5,991,680
285	$17,476	$70,537	$88,013	$5,921,143
286	$17,270	$70,743	$88,013	$5,850,400
287	$17,064	$70,949	$88,013	$5,779,451
288	$16,857	$71,156	$88,013	$5,708,295

第24年供款共

$1,056,153

第24年利息

$215,807

第24年共還本金

$840,346

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,649	$71,364	$88,013	$5,636,931
290	$16,441	$71,572	$88,013	$5,565,360
291	$16,232	$71,780	$88,013	$5,493,579
292	$16,023	$71,990	$88,013	$5,421,589
293	$15,813	$72,200	$88,013	$5,349,390
294	$15,602	$72,410	$88,013	$5,276,979
295	$15,391	$72,622	$88,013	$5,204,358
296	$15,179	$72,833	$88,013	$5,131,524
297	$14,967	$73,046	$88,013	$5,058,479
298	$14,754	$73,259	$88,013	$4,985,220
299	$14,540	$73,473	$88,013	$4,911,747
300	$14,326	$73,687	$88,013	$4,838,060

第25年供款共

$1,056,153

第25年利息

$185,918

第25年共還本金

$870,235

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,111	$73,902	$88,013	$4,764,159
302	$13,895	$74,117	$88,013	$4,690,041
303	$13,679	$74,333	$88,013	$4,615,708
304	$13,462	$74,550	$88,013	$4,541,157
305	$13,245	$74,768	$88,013	$4,466,390
306	$13,027	$74,986	$88,013	$4,391,404
307	$12,808	$75,204	$88,013	$4,316,199
308	$12,589	$75,424	$88,013	$4,240,776
309	$12,369	$75,644	$88,013	$4,165,132
310	$12,148	$75,864	$88,013	$4,089,267
311	$11,927	$76,086	$88,013	$4,013,182
312	$11,705	$76,308	$88,013	$3,936,874

第26年供款共

$1,056,153

第26年利息

$154,967

第26年共還本金

$901,186

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,483	$76,530	$88,013	$3,860,344
314	$11,259	$76,753	$88,013	$3,783,590
315	$11,035	$76,977	$88,013	$3,706,613
316	$10,811	$77,202	$88,013	$3,629,411
317	$10,586	$77,427	$88,013	$3,551,984
318	$10,360	$77,653	$88,013	$3,474,331
319	$10,133	$77,879	$88,013	$3,396,452
320	$9,906	$78,106	$88,013	$3,318,346
321	$9,679	$78,334	$88,013	$3,240,011
322	$9,450	$78,563	$88,013	$3,161,449
323	$9,221	$78,792	$88,013	$3,082,657
324	$8,991	$79,022	$88,013	$3,003,635

第27年供款共

$1,056,153

第27年利息

$122,914

第27年共還本金

$933,239

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,761	$79,252	$88,013	$2,924,383
326	$8,529	$79,483	$88,013	$2,844,900
327	$8,298	$79,715	$88,013	$2,765,185
328	$8,065	$79,948	$88,013	$2,685,237
329	$7,832	$80,181	$88,013	$2,605,056
330	$7,598	$80,415	$88,013	$2,524,641
331	$7,364	$80,649	$88,013	$2,443,992
332	$7,128	$80,884	$88,013	$2,363,108
333	$6,892	$81,120	$88,013	$2,281,987
334	$6,656	$81,357	$88,013	$2,200,631
335	$6,419	$81,594	$88,013	$2,119,036
336	$6,181	$81,832	$88,013	$2,037,204

第28年供款共

$1,056,153

第28年利息

$89,722

第28年共還本金

$966,431

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,942	$82,071	$88,013	$1,955,133
338	$5,702	$82,310	$88,013	$1,872,823
339	$5,462	$82,550	$88,013	$1,790,272
340	$5,222	$82,791	$88,013	$1,707,481
341	$4,980	$83,033	$88,013	$1,624,449
342	$4,738	$83,275	$88,013	$1,541,174
343	$4,495	$83,518	$88,013	$1,457,656
344	$4,251	$83,761	$88,013	$1,373,895
345	$4,007	$84,006	$88,013	$1,289,889
346	$3,762	$84,251	$88,013	$1,205,639
347	$3,516	$84,496	$88,013	$1,121,143
348	$3,270	$84,743	$88,013	$1,036,400

第29年供款共

$1,056,153

第29年利息

$55,349

第29年共還本金

$1,000,804

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,023	$84,990	$88,013	$951,410
350	$2,775	$85,238	$88,013	$866,172
351	$2,526	$85,486	$88,013	$780,686
352	$2,277	$85,736	$88,013	$694,950
353	$2,027	$85,986	$88,013	$608,964
354	$1,776	$86,237	$88,013	$522,727
355	$1,525	$86,488	$88,013	$436,239
356	$1,272	$86,740	$88,013	$349,499
357	$1,019	$86,993	$88,013	$262,506
358	$766	$87,247	$88,013	$175,258
359	$511	$87,502	$88,013	$87,757
360	$256	$87,757	$88,013	$0

第30年供款共

$1,056,153

第30年利息

$19,753

第30年共還本金

$1,036,400

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$20,414,594

免責聲明

筍盤推介

按揭保險費
info