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$20,908,980

每月供款
$89,387

首期

$-11,600,000

總貸款額

$19,600,000

總利息

$12,578,980

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

$178,772

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

$178,772

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

馬鞍山迎海第01期第01座

thumb_up

業主換貨急走！高層開揚實用二房半@近馬鐵、商場

實

497 呎

@14,588

建

639 呎

@11,346

local_fire_department 至HIT

售$725 萬

實

497 呎

@14,588

建

639 呎

@11,346

售$725 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第07座

thumb_up

聽濤雅苑~大積池海兩房~罕有放盤~

實

526 呎

@14,829

建

656 呎

@11,890

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

526 呎

@14,829

建

656 呎

@11,890

售$780 萬

local_fire_department 至HIT hotel_class 樓王

沙田碧濤花園第03期

thumb_up

奇豐精選永久馬場河景景觀一流附設村巴鄰近石門站三房套實盤可約睇

實

770 呎

@11,688

建

1,067 呎

@8,435

hotel_class 樓王

售$900 萬

實

770 呎

@11,688

建

1,067 呎

@8,435

售$900 萬

hotel_class 樓王

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

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山聽濤雅苑第09座

thumb_up

交通便利 ! 環境舒適寧靜 ! 價錢可以再商議！

實

788 呎

@10,787

建

977 呎

@8,700

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$850 萬

實

788 呎

@10,787

建

977 呎

@8,700

售$850 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

馬鞍山泓碧第02座

thumb_up

幾年半新樓低密度住宅 24小時GYM ROOM 投資自住必睇

實

472 呎

@16,949

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$800 萬

實

472 呎

@16,949

售$800 萬

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

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

沙田濱景花園

thumb_up

沙田濱景花園,新地物業,特高樓底

實

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盤

售$820 萬

實

643 呎

@12,753

建

780 呎

@10,513

售$820 萬

real_estate_agent 罕有放盤

馬鞍山迎海

thumb_up

大型新屋苑 2房加工人房

實

497 呎

@15,694

local_fire_department 至HIT verified 首置必買

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT verified 首置必買

VR實景

馬鞍山嘉華星濤灣第02座

thumb_up

星濤灣高層全海全屋靚裝

實

466 呎

@17,811

建

635 呎

@13,071

local_fire_department 至HIT hotel_class 樓王

售$830 萬

實

466 呎

@17,811

建

635 呎

@13,071

售$830 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏海滙

thumb_up

交通方便星級會所

實

589 呎

@14,601

local_offer 低水筍價

售$860 萬

實

589 呎

@14,601

售$860 萬

local_offer 低水筍價

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
3.625	$141,323	$114,935	$99,441	$89,386
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$89,387

年期

30年

貸款金額

$19,600,000

總利息

$12,578,980

總貸款連利息

$32,178,980

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$59,208	$30,178	$89,386	$19,569,822
2	$59,117	$30,269	$89,386	$19,539,553
3	$59,026	$30,360	$89,386	$19,509,193
4	$58,934	$30,452	$89,386	$19,478,741
5	$58,842	$30,544	$89,386	$19,448,197
6	$58,750	$30,636	$89,386	$19,417,561
7	$58,657	$30,729	$89,386	$19,386,832
8	$58,564	$30,822	$89,386	$19,356,010
9	$58,471	$30,915	$89,386	$19,325,095
10	$58,378	$31,008	$89,386	$19,294,087
11	$58,284	$31,102	$89,386	$19,262,985
12	$58,190	$31,196	$89,386	$19,231,790

第1年供款共

$1,072,633

第1年利息

$704,422

第1年共還本金

$368,210

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$58,096	$31,290	$89,386	$19,200,500
14	$58,002	$31,385	$89,386	$19,169,115
15	$57,907	$31,479	$89,386	$19,137,636
16	$57,812	$31,574	$89,386	$19,106,061
17	$57,716	$31,670	$89,386	$19,074,391
18	$57,621	$31,765	$89,386	$19,042,626
19	$57,525	$31,861	$89,386	$19,010,765
20	$57,428	$31,958	$89,386	$18,978,807
21	$57,332	$32,054	$89,386	$18,946,753
22	$57,235	$32,151	$89,386	$18,914,601
23	$57,138	$32,248	$89,386	$18,882,353
24	$57,040	$32,346	$89,386	$18,850,008

第2年供款共

$1,072,633

第2年利息

$690,851

第2年共還本金

$381,782

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$56,943	$32,443	$89,386	$18,817,564
26	$56,845	$32,541	$89,386	$18,785,023
27	$56,746	$32,640	$89,386	$18,752,383
28	$56,648	$32,738	$89,386	$18,719,645
29	$56,549	$32,837	$89,386	$18,686,808
30	$56,450	$32,936	$89,386	$18,653,872
31	$56,350	$33,036	$89,386	$18,620,836
32	$56,250	$33,136	$89,386	$18,587,700
33	$56,150	$33,236	$89,386	$18,554,465
34	$56,050	$33,336	$89,386	$18,521,128
35	$55,949	$33,437	$89,386	$18,487,692
36	$55,848	$33,538	$89,386	$18,454,154

第3年供款共

$1,072,633

第3年利息

$676,779

第3年共還本金

$395,854

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$55,747	$33,639	$89,386	$18,420,515
38	$55,645	$33,741	$89,386	$18,386,774
39	$55,543	$33,843	$89,386	$18,352,931
40	$55,441	$33,945	$89,386	$18,318,986
41	$55,339	$34,047	$89,386	$18,284,939
42	$55,236	$34,150	$89,386	$18,250,789
43	$55,133	$34,253	$89,386	$18,216,535
44	$55,029	$34,357	$89,386	$18,182,178
45	$54,925	$34,461	$89,386	$18,147,717
46	$54,821	$34,565	$89,386	$18,113,153
47	$54,717	$34,669	$89,386	$18,078,483
48	$54,612	$34,774	$89,386	$18,043,709

第4年供款共

$1,072,633

第4年利息

$662,188

第4年共還本金

$410,444

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$54,507	$34,879	$89,386	$18,008,830
50	$54,402	$34,984	$89,386	$17,973,846
51	$54,296	$35,090	$89,386	$17,938,756
52	$54,190	$35,196	$89,386	$17,903,560
53	$54,084	$35,302	$89,386	$17,868,258
54	$53,977	$35,409	$89,386	$17,832,849
55	$53,870	$35,516	$89,386	$17,797,333
56	$53,763	$35,623	$89,386	$17,761,709
57	$53,655	$35,731	$89,386	$17,725,978
58	$53,547	$35,839	$89,386	$17,690,140
59	$53,439	$35,947	$89,386	$17,654,192
60	$53,330	$36,056	$89,386	$17,618,137

第5年供款共

$1,072,633

第5年利息

$647,060

第5年共還本金

$425,573

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$53,221	$36,165	$89,386	$17,581,972
62	$53,112	$36,274	$89,386	$17,545,698
63	$53,003	$36,383	$89,386	$17,509,315
64	$52,893	$36,493	$89,386	$17,472,822
65	$52,782	$36,604	$89,386	$17,436,218
66	$52,672	$36,714	$89,386	$17,399,504
67	$52,561	$36,825	$89,386	$17,362,679
68	$52,450	$36,936	$89,386	$17,325,742
69	$52,338	$37,048	$89,386	$17,288,695
70	$52,226	$37,160	$89,386	$17,251,535
71	$52,114	$37,272	$89,386	$17,214,263
72	$52,001	$37,385	$89,386	$17,176,878

第6年供款共

$1,072,633

第6年利息

$631,374

第6年共還本金

$441,259

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$51,888	$37,498	$89,386	$17,139,381
74	$51,775	$37,611	$89,386	$17,101,770
75	$51,662	$37,724	$89,386	$17,064,045
76	$51,548	$37,838	$89,386	$17,026,207
77	$51,433	$37,953	$89,386	$16,988,254
78	$51,319	$38,067	$89,386	$16,950,187
79	$51,204	$38,182	$89,386	$16,912,004
80	$51,088	$38,298	$89,386	$16,873,707
81	$50,973	$38,413	$89,386	$16,835,293
82	$50,857	$38,529	$89,386	$16,796,764
83	$50,740	$38,646	$89,386	$16,758,118
84	$50,623	$38,763	$89,386	$16,719,355

第7年供款共

$1,072,633

第7年利息

$615,110

第7年共還本金

$457,523

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$50,506	$38,880	$89,386	$16,680,476
86	$50,389	$38,997	$89,386	$16,641,479
87	$50,271	$39,115	$89,386	$16,602,364
88	$50,153	$39,233	$89,386	$16,563,131
89	$50,034	$39,352	$89,386	$16,523,779
90	$49,916	$39,470	$89,386	$16,484,309
91	$49,796	$39,590	$89,386	$16,444,719
92	$49,677	$39,709	$89,386	$16,405,010
93	$49,557	$39,829	$89,386	$16,365,180
94	$49,436	$39,950	$89,386	$16,325,231
95	$49,316	$40,070	$89,386	$16,285,160
96	$49,195	$40,191	$89,386	$16,244,969

第8年供款共

$1,072,633

第8年利息

$598,246

第8年共還本金

$474,386

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$49,073	$40,313	$89,386	$16,204,656
98	$48,952	$40,434	$89,386	$16,164,222
99	$48,829	$40,557	$89,386	$16,123,665
100	$48,707	$40,679	$89,386	$16,082,986
101	$48,584	$40,802	$89,386	$16,042,184
102	$48,461	$40,925	$89,386	$16,001,259
103	$48,337	$41,049	$89,386	$15,960,210
104	$48,213	$41,173	$89,386	$15,919,037
105	$48,089	$41,297	$89,386	$15,877,740
106	$47,964	$41,422	$89,386	$15,836,318
107	$47,839	$41,547	$89,386	$15,794,770
108	$47,713	$41,673	$89,386	$15,753,098

第9年供款共

$1,072,633

第9年利息

$580,761

第9年共還本金

$491,871

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$47,587	$41,799	$89,386	$15,711,299
110	$47,461	$41,925	$89,386	$15,669,374
111	$47,335	$42,051	$89,386	$15,627,323
112	$47,208	$42,179	$89,386	$15,585,144
113	$47,080	$42,306	$89,386	$15,542,838
114	$46,952	$42,434	$89,386	$15,500,405
115	$46,824	$42,562	$89,386	$15,457,843
116	$46,696	$42,690	$89,386	$15,415,152
117	$46,567	$42,819	$89,386	$15,372,333
118	$46,437	$42,949	$89,386	$15,329,384
119	$46,308	$43,079	$89,386	$15,286,306
120	$46,177	$43,209	$89,386	$15,243,097

第10年供款共

$1,072,633

第10年利息

$562,632

第10年共還本金

$510,001

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$46,047	$43,339	$89,386	$15,199,758
122	$45,916	$43,470	$89,386	$15,156,288
123	$45,785	$43,601	$89,386	$15,112,686
124	$45,653	$43,733	$89,386	$15,068,953
125	$45,521	$43,865	$89,386	$15,025,088
126	$45,388	$43,998	$89,386	$14,981,090
127	$45,255	$44,131	$89,386	$14,936,959
128	$45,122	$44,264	$89,386	$14,892,695
129	$44,988	$44,398	$89,386	$14,848,298
130	$44,854	$44,532	$89,386	$14,803,766
131	$44,720	$44,666	$89,386	$14,759,099
132	$44,585	$44,801	$89,386	$14,714,298

第11年供款共

$1,072,633

第11年利息

$543,834

第11年共還本金

$528,799

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$44,449	$44,937	$89,386	$14,669,361
134	$44,314	$45,072	$89,386	$14,624,289
135	$44,178	$45,209	$89,386	$14,579,081
136	$44,041	$45,345	$89,386	$14,533,736
137	$43,904	$45,482	$89,386	$14,488,253
138	$43,767	$45,619	$89,386	$14,442,634
139	$43,629	$45,757	$89,386	$14,396,877
140	$43,491	$45,895	$89,386	$14,350,981
141	$43,352	$46,034	$89,386	$14,304,947
142	$43,213	$46,173	$89,386	$14,258,774
143	$43,073	$46,313	$89,386	$14,212,461
144	$42,933	$46,453	$89,386	$14,166,009

第12年供款共

$1,072,633

第12年利息

$524,343

第12年共還本金

$548,289

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$42,793	$46,593	$89,386	$14,119,416
146	$42,652	$46,734	$89,386	$14,072,682
147	$42,511	$46,875	$89,386	$14,025,807
148	$42,370	$47,016	$89,386	$13,978,791
149	$42,228	$47,158	$89,386	$13,931,632
150	$42,085	$47,301	$89,386	$13,884,331
151	$41,942	$47,444	$89,386	$13,836,888
152	$41,799	$47,587	$89,386	$13,789,301
153	$41,655	$47,731	$89,386	$13,741,570
154	$41,511	$47,875	$89,386	$13,693,695
155	$41,366	$48,020	$89,386	$13,645,675
156	$41,221	$48,165	$89,386	$13,597,510

第13年供款共

$1,072,633

第13年利息

$504,134

第13年共還本金

$568,498

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$41,076	$48,310	$89,386	$13,549,200
158	$40,930	$48,456	$89,386	$13,500,744
159	$40,783	$48,603	$89,386	$13,452,141
160	$40,637	$48,749	$89,386	$13,403,392
161	$40,489	$48,897	$89,386	$13,354,495
162	$40,342	$49,044	$89,386	$13,305,451
163	$40,194	$49,193	$89,386	$13,256,258
164	$40,045	$49,341	$89,386	$13,206,917
165	$39,896	$49,490	$89,386	$13,157,427
166	$39,746	$49,640	$89,386	$13,107,787
167	$39,596	$49,790	$89,386	$13,057,998
168	$39,446	$49,940	$89,386	$13,008,058

第14年供款共

$1,072,633

第14年利息

$483,180

第14年共還本金

$589,452

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$39,295	$50,091	$89,386	$12,957,967
170	$39,144	$50,242	$89,386	$12,907,725
171	$38,992	$50,394	$89,386	$12,857,331
172	$38,840	$50,546	$89,386	$12,806,785
173	$38,687	$50,699	$89,386	$12,756,086
174	$38,534	$50,852	$89,386	$12,705,234
175	$38,380	$51,006	$89,386	$12,654,228
176	$38,226	$51,160	$89,386	$12,603,068
177	$38,072	$51,314	$89,386	$12,551,754
178	$37,917	$51,469	$89,386	$12,500,285
179	$37,761	$51,625	$89,386	$12,448,660
180	$37,605	$51,781	$89,386	$12,396,879

第15年供款共

$1,072,633

第15年利息

$461,454

第15年共還本金

$611,179

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$37,449	$51,937	$89,386	$12,344,942
182	$37,292	$52,094	$89,386	$12,292,848
183	$37,135	$52,251	$89,386	$12,240,596
184	$36,977	$52,409	$89,386	$12,188,187
185	$36,818	$52,568	$89,386	$12,135,620
186	$36,660	$52,726	$89,386	$12,082,893
187	$36,500	$52,886	$89,386	$12,030,008
188	$36,341	$53,045	$89,386	$11,976,962
189	$36,180	$53,206	$89,386	$11,923,757
190	$36,020	$53,366	$89,386	$11,870,390
191	$35,858	$53,528	$89,386	$11,816,863
192	$35,697	$53,689	$89,386	$11,763,173

第16年供款共

$1,072,633

第16年利息

$438,927

第16年共還本金

$633,706

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$35,535	$53,851	$89,386	$11,709,322
194	$35,372	$54,014	$89,386	$11,655,308
195	$35,209	$54,177	$89,386	$11,601,130
196	$35,045	$54,341	$89,386	$11,546,789
197	$34,881	$54,505	$89,386	$11,492,284
198	$34,716	$54,670	$89,386	$11,437,615
199	$34,551	$54,835	$89,386	$11,382,780
200	$34,385	$55,001	$89,386	$11,327,779
201	$34,219	$55,167	$89,386	$11,272,612
202	$34,053	$55,333	$89,386	$11,217,279
203	$33,886	$55,501	$89,386	$11,161,778
204	$33,718	$55,668	$89,386	$11,106,110

第17年供款共

$1,072,633

第17年利息

$415,570

第17年共還本金

$657,063

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$33,550	$55,836	$89,386	$11,050,274
206	$33,381	$56,005	$89,386	$10,994,269
207	$33,212	$56,174	$89,386	$10,938,095
208	$33,042	$56,344	$89,386	$10,881,751
209	$32,872	$56,514	$89,386	$10,825,237
210	$32,701	$56,685	$89,386	$10,768,552
211	$32,530	$56,856	$89,386	$10,711,696
212	$32,358	$57,028	$89,386	$10,654,668
213	$32,186	$57,200	$89,386	$10,597,468
214	$32,013	$57,373	$89,386	$10,540,095
215	$31,840	$57,546	$89,386	$10,482,549
216	$31,666	$57,720	$89,386	$10,424,829

第18年供款共

$1,072,633

第18年利息

$391,351

第18年共還本金

$681,281

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$31,492	$57,894	$89,386	$10,366,934
218	$31,317	$58,069	$89,386	$10,308,865
219	$31,141	$58,245	$89,386	$10,250,620
220	$30,965	$58,421	$89,386	$10,192,200
221	$30,789	$58,597	$89,386	$10,133,603
222	$30,612	$58,774	$89,386	$10,074,829
223	$30,434	$58,952	$89,386	$10,015,877
224	$30,256	$59,130	$89,386	$9,956,747
225	$30,078	$59,308	$89,386	$9,897,439
226	$29,899	$59,488	$89,386	$9,837,951
227	$29,719	$59,667	$89,386	$9,778,284
228	$29,539	$59,847	$89,386	$9,718,436

第19年供款共

$1,072,633

第19年利息

$366,240

第19年共還本金

$706,392

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$29,358	$60,028	$89,386	$9,658,408
230	$29,176	$60,210	$89,386	$9,598,199
231	$28,995	$60,391	$89,386	$9,537,807
232	$28,812	$60,574	$89,386	$9,477,233
233	$28,629	$60,757	$89,386	$9,416,476
234	$28,446	$60,940	$89,386	$9,355,536
235	$28,262	$61,125	$89,386	$9,294,411
236	$28,077	$61,309	$89,386	$9,233,102
237	$27,892	$61,494	$89,386	$9,171,608
238	$27,706	$61,680	$89,386	$9,109,928
239	$27,520	$61,866	$89,386	$9,048,061
240	$27,333	$62,053	$89,386	$8,986,008

第20年供款共

$1,072,633

第20年利息

$340,204

第20年共還本金

$732,429

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$27,145	$62,241	$89,386	$8,923,767
242	$26,957	$62,429	$89,386	$8,861,338
243	$26,769	$62,617	$89,386	$8,798,721
244	$26,579	$62,807	$89,386	$8,735,914
245	$26,390	$62,996	$89,386	$8,672,918
246	$26,199	$63,187	$89,386	$8,609,731
247	$26,009	$63,377	$89,386	$8,546,354
248	$25,817	$63,569	$89,386	$8,482,785
249	$25,625	$63,761	$89,386	$8,419,024
250	$25,432	$63,954	$89,386	$8,355,070
251	$25,239	$64,147	$89,386	$8,290,923
252	$25,045	$64,341	$89,386	$8,226,583

第21年供款共

$1,072,633

第21年利息

$313,208

第21年共還本金

$759,425

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,851	$64,535	$89,386	$8,162,048
254	$24,656	$64,730	$89,386	$8,097,318
255	$24,461	$64,925	$89,386	$8,032,393
256	$24,265	$65,122	$89,386	$7,967,271
257	$24,068	$65,318	$89,386	$7,901,953
258	$23,870	$65,516	$89,386	$7,836,437
259	$23,673	$65,713	$89,386	$7,770,724
260	$23,474	$65,912	$89,386	$7,704,812
261	$23,275	$66,111	$89,386	$7,638,701
262	$23,075	$66,311	$89,386	$7,572,390
263	$22,875	$66,511	$89,386	$7,505,879
264	$22,674	$66,712	$89,386	$7,439,167

第22年供款共

$1,072,633

第22年利息

$285,217

第22年共還本金

$787,416

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$22,472	$66,914	$89,386	$7,372,253
266	$22,270	$67,116	$89,386	$7,305,137
267	$22,068	$67,318	$89,386	$7,237,819
268	$21,864	$67,522	$89,386	$7,170,297
269	$21,660	$67,726	$89,386	$7,102,571
270	$21,456	$67,930	$89,386	$7,034,641
271	$21,250	$68,136	$89,386	$6,966,505
272	$21,045	$68,341	$89,386	$6,898,164
273	$20,838	$68,548	$89,386	$6,829,616
274	$20,631	$68,755	$89,386	$6,760,861
275	$20,423	$68,963	$89,386	$6,691,899
276	$20,215	$69,171	$89,386	$6,622,728

第23年供款共

$1,072,633

第23年利息

$256,194

第23年共還本金

$816,439

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$20,006	$69,380	$89,386	$6,553,348
278	$19,797	$69,589	$89,386	$6,483,758
279	$19,586	$69,800	$89,386	$6,413,958
280	$19,375	$70,011	$89,386	$6,343,948
281	$19,164	$70,222	$89,386	$6,273,726
282	$18,952	$70,434	$89,386	$6,203,292
283	$18,739	$70,647	$89,386	$6,132,645
284	$18,526	$70,860	$89,386	$6,061,784
285	$18,312	$71,074	$89,386	$5,990,710
286	$18,097	$71,289	$89,386	$5,919,421
287	$17,882	$71,504	$89,386	$5,847,916
288	$17,666	$71,720	$89,386	$5,776,196

第24年供款共

$1,072,633

第24年利息

$226,101

第24年共還本金

$846,532

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,449	$71,937	$89,386	$5,704,259
290	$17,232	$72,154	$89,386	$5,632,104
291	$17,014	$72,372	$89,386	$5,559,732
292	$16,795	$72,591	$89,386	$5,487,141
293	$16,576	$72,810	$89,386	$5,414,331
294	$16,356	$73,030	$89,386	$5,341,300
295	$16,135	$73,251	$89,386	$5,268,049
296	$15,914	$73,472	$89,386	$5,194,577
297	$15,692	$73,694	$89,386	$5,120,883
298	$15,469	$73,917	$89,386	$5,046,966
299	$15,246	$74,140	$89,386	$4,972,826
300	$15,022	$74,364	$89,386	$4,898,462

第25年供款共

$1,072,633

第25年利息

$194,899

第25年共還本金

$877,733

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,797	$74,589	$89,386	$4,823,874
302	$14,572	$74,814	$89,386	$4,749,060
303	$14,346	$75,040	$89,386	$4,674,020
304	$14,119	$75,267	$89,386	$4,598,753
305	$13,892	$75,494	$89,386	$4,523,259
306	$13,664	$75,722	$89,386	$4,447,537
307	$13,435	$75,951	$89,386	$4,371,587
308	$13,206	$76,180	$89,386	$4,295,406
309	$12,976	$76,410	$89,386	$4,218,996
310	$12,745	$76,641	$89,386	$4,142,355
311	$12,513	$76,873	$89,386	$4,065,482
312	$12,281	$77,105	$89,386	$3,988,377

第26年供款共

$1,072,633

第26年利息

$162,547

第26年共還本金

$910,085

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,048	$77,338	$89,386	$3,911,039
314	$11,815	$77,571	$89,386	$3,833,468
315	$11,580	$77,806	$89,386	$3,755,662
316	$11,345	$78,041	$89,386	$3,677,621
317	$11,109	$78,277	$89,386	$3,599,345
318	$10,873	$78,513	$89,386	$3,520,832
319	$10,636	$78,750	$89,386	$3,442,081
320	$10,398	$78,988	$89,386	$3,363,093
321	$10,159	$79,227	$89,386	$3,283,867
322	$9,920	$79,466	$89,386	$3,204,401
323	$9,680	$79,706	$89,386	$3,124,695
324	$9,439	$79,947	$89,386	$3,044,748

第27年供款共

$1,072,633

第27年利息

$129,003

第27年共還本金

$943,630

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,198	$80,188	$89,386	$2,964,559
326	$8,955	$80,431	$89,386	$2,884,129
327	$8,712	$80,674	$89,386	$2,803,455
328	$8,469	$80,917	$89,386	$2,722,538
329	$8,224	$81,162	$89,386	$2,641,376
330	$7,979	$81,407	$89,386	$2,559,969
331	$7,733	$81,653	$89,386	$2,478,316
332	$7,487	$81,899	$89,386	$2,396,417
333	$7,239	$82,147	$89,386	$2,314,270
334	$6,991	$82,395	$89,386	$2,231,875
335	$6,742	$82,644	$89,386	$2,149,231
336	$6,492	$82,894	$89,386	$2,066,337

第28年供款共

$1,072,633

第28年利息

$94,222

第28年共還本金

$978,410

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,242	$83,144	$89,386	$1,983,193
338	$5,991	$83,395	$89,386	$1,899,798
339	$5,739	$83,647	$89,386	$1,816,151
340	$5,486	$83,900	$89,386	$1,732,251
341	$5,233	$84,153	$89,386	$1,648,098
342	$4,979	$84,407	$89,386	$1,563,691
343	$4,724	$84,662	$89,386	$1,479,028
344	$4,468	$84,918	$89,386	$1,394,110
345	$4,211	$85,175	$89,386	$1,308,936
346	$3,954	$85,432	$89,386	$1,223,504
347	$3,696	$85,690	$89,386	$1,137,814
348	$3,437	$85,949	$89,386	$1,051,865

第29年供款共

$1,072,633

第29年利息

$58,160

第29年共還本金

$1,014,473

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,178	$86,209	$89,386	$965,656
350	$2,917	$86,469	$89,386	$879,187
351	$2,656	$86,730	$89,386	$792,457
352	$2,394	$86,992	$89,386	$705,465
353	$2,131	$87,255	$89,386	$618,210
354	$1,868	$87,519	$89,386	$530,691
355	$1,603	$87,783	$89,386	$442,908
356	$1,338	$88,048	$89,386	$354,860
357	$1,072	$88,314	$89,386	$266,546
358	$805	$88,581	$89,386	$177,965
359	$538	$88,848	$89,386	$89,117
360	$269	$89,117	$89,386	$0

第30年供款共

$1,072,633

第30年利息

$20,768

第30年共還本金

$1,051,865

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$20,908,980

免責聲明

筍盤推介

按揭保險費
info