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$20,803,027

每月供款
$90,842

首期

$-12,230,000

總貸款額

$20,230,000

總利息

$12,473,027

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,900,000

按月供比率計算

$181,683

置業成本總預算

HK$-11,900,000

首期

$-12,230,000
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

$181,683

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04期

thumb_up

*(9成按揭-鐵路線豪宅2房筍盤)*靚園景激筍出售

實

513 呎

@14,581

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

售$748 萬

實

513 呎

@14,581

售$748 萬

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

馬鞍山銀湖天峰第07座

thumb_up

銀湖天峰開揚2房

實

564 呎

@14,184

建

739 呎

@10,825

local_fire_department 至HIT

售$800 萬

實

564 呎

@14,184

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第05座

thumb_up

聽濤雅苑3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@11,538

建

807 呎

@9,294

local_fire_department 至HIT

售$750 萬

實

650 呎

@11,538

建

807 呎

@9,294

售$750 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

罕有3房企理必睇

實

478 呎

@14,644

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

478 呎

@14,644

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海4期2房

實

514 呎

@14,300

local_fire_department 至HIT

售$735 萬

實

514 呎

@14,300

售$735 萬

local_fire_department 至HIT

馬鞍山天宇海第6A座

thumb_up

天宇海 3房(1套)2廳1貯

實

724 呎

@11,740

建

952 呎

@8,929

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$850 萬

實

724 呎

@11,740

建

952 呎

@8,929

售$850 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

沙田玖瓏山【豪宅地段筍價歡迎大膽還價】

thumb_up

玖瓏山【豪宅地段筍價歡迎大膽還價】

實

681 呎

@10,279

local_fire_department 至HIT

售$700 萬

實

681 呎

@10,279

售$700 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

thumb_up

曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

實

684 呎

@11,667

建

901 呎

@8,857

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$798 萬

實

684 呎

@11,667

建

901 呎

@8,857

售$798 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山泓碧第H19-H20座

thumb_up

兩房環境清幽

實

485 呎

@14,433

local_fire_department 至HIT

售$700 萬

實

485 呎

@14,433

售$700 萬

local_fire_department 至HIT

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,344

建

757 呎

@11,493

local_fire_department 至HIT

售$870 萬

實

567 呎

@15,344

建

757 呎

@11,493

售$870 萬

local_fire_department 至HIT

VR實景

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

@10,897

建

935 呎

@8,182

local_fire_department 至HIT

售$765 萬

實

702 呎

@10,897

建

935 呎

@8,182

售$765 萬

local_fire_department 至HIT

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

利率	15年	20年	25年	30年
1.000	$121,075	$93,037	$76,241	$65,068
1.500	$125,576	$97,619	$80,907	$69,818
2.000	$130,182	$102,340	$85,746	$74,774
2.500	$134,891	$107,199	$90,755	$79,933
3.000	$139,705	$112,195	$95,933	$85,290
3.500	$144,621	$117,326	$101,276	$90,842
4.000	$149,639	$122,590	$106,781	$96,581
4.500	$154,758	$127,985	$112,445	$102,502
5.000	$159,978	$133,509	$118,263	$108,599
5.500	$165,296	$139,160	$124,230	$114,864
6.000	$170,712	$144,934	$130,342	$121,289

每月供款$90,842

年期

30年

貸款金額

$20,230,000

總利息

$12,473,027

總貸款連利息

$32,703,027

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$59,004	$31,838	$90,842	$20,198,162
2	$58,911	$31,930	$90,842	$20,166,232
3	$58,818	$32,024	$90,842	$20,134,208
4	$58,725	$32,117	$90,842	$20,102,091
5	$58,631	$32,211	$90,842	$20,069,881
6	$58,537	$32,305	$90,842	$20,037,576
7	$58,443	$32,399	$90,842	$20,005,177
8	$58,348	$32,493	$90,842	$19,972,684
9	$58,254	$32,588	$90,842	$19,940,096
10	$58,159	$32,683	$90,842	$19,907,413
11	$58,063	$32,778	$90,842	$19,874,634
12	$57,968	$32,874	$90,842	$19,841,760

第1年供款共

$1,090,101

第1年利息

$701,861

第1年共還本金

$388,240

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$57,872	$32,970	$90,842	$19,808,790
14	$57,776	$33,066	$90,842	$19,775,724
15	$57,679	$33,163	$90,842	$19,742,562
16	$57,582	$33,259	$90,842	$19,709,303
17	$57,485	$33,356	$90,842	$19,675,946
18	$57,388	$33,454	$90,842	$19,642,493
19	$57,291	$33,551	$90,842	$19,608,942
20	$57,193	$33,649	$90,842	$19,575,293
21	$57,095	$33,747	$90,842	$19,541,545
22	$56,996	$33,846	$90,842	$19,507,700
23	$56,897	$33,944	$90,842	$19,473,756
24	$56,798	$34,043	$90,842	$19,439,712

第2年供款共

$1,090,101

第2年利息

$688,053

第2年共還本金

$402,048

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$56,699	$34,143	$90,842	$19,405,570
26	$56,600	$34,242	$90,842	$19,371,328
27	$56,500	$34,342	$90,842	$19,336,986
28	$56,400	$34,442	$90,842	$19,302,543
29	$56,299	$34,543	$90,842	$19,268,001
30	$56,198	$34,643	$90,842	$19,233,357
31	$56,097	$34,744	$90,842	$19,198,613
32	$55,996	$34,846	$90,842	$19,163,767
33	$55,894	$34,947	$90,842	$19,128,820
34	$55,792	$35,049	$90,842	$19,093,770
35	$55,690	$35,152	$90,842	$19,058,619
36	$55,588	$35,254	$90,842	$19,023,365

第3年供款共

$1,090,101

第3年利息

$673,753

第3年共還本金

$416,348

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$55,485	$35,357	$90,842	$18,988,008
38	$55,382	$35,460	$90,842	$18,952,548
39	$55,278	$35,563	$90,842	$18,916,984
40	$55,175	$35,667	$90,842	$18,881,317
41	$55,071	$35,771	$90,842	$18,845,546
42	$54,966	$35,876	$90,842	$18,809,670
43	$54,862	$35,980	$90,842	$18,773,690
44	$54,757	$36,085	$90,842	$18,737,605
45	$54,651	$36,190	$90,842	$18,701,414
46	$54,546	$36,296	$90,842	$18,665,118
47	$54,440	$36,402	$90,842	$18,628,717
48	$54,334	$36,508	$90,842	$18,592,209

第4年供款共

$1,090,101

第4年利息

$658,945

第4年共還本金

$431,156

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$54,227	$36,614	$90,842	$18,555,594
50	$54,120	$36,721	$90,842	$18,518,873
51	$54,013	$36,828	$90,842	$18,482,045
52	$53,906	$36,936	$90,842	$18,445,109
53	$53,798	$37,044	$90,842	$18,408,065
54	$53,690	$37,152	$90,842	$18,370,914
55	$53,582	$37,260	$90,842	$18,333,654
56	$53,473	$37,369	$90,842	$18,296,285
57	$53,364	$37,478	$90,842	$18,258,808
58	$53,255	$37,587	$90,842	$18,221,221
59	$53,145	$37,697	$90,842	$18,183,524
60	$53,035	$37,806	$90,842	$18,145,718

第5年供款共

$1,090,101

第5年利息

$643,610

第5年共還本金

$446,491

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$52,925	$37,917	$90,842	$18,107,801
62	$52,814	$38,027	$90,842	$18,069,774
63	$52,704	$38,138	$90,842	$18,031,636
64	$52,592	$38,249	$90,842	$17,993,386
65	$52,481	$38,361	$90,842	$17,955,025
66	$52,369	$38,473	$90,842	$17,916,552
67	$52,257	$38,585	$90,842	$17,877,967
68	$52,144	$38,698	$90,842	$17,839,269
69	$52,031	$38,811	$90,842	$17,800,459
70	$51,918	$38,924	$90,842	$17,761,535
71	$51,804	$39,037	$90,842	$17,722,498
72	$51,691	$39,151	$90,842	$17,683,347

第6年供款共

$1,090,101

第6年利息

$627,730

第6年共還本金

$462,371

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$51,576	$39,265	$90,842	$17,644,081
74	$51,462	$39,380	$90,842	$17,604,701
75	$51,347	$39,495	$90,842	$17,565,207
76	$51,232	$39,610	$90,842	$17,525,597
77	$51,116	$39,725	$90,842	$17,485,872
78	$51,000	$39,841	$90,842	$17,446,030
79	$50,884	$39,957	$90,842	$17,406,073
80	$50,768	$40,074	$90,842	$17,365,999
81	$50,651	$40,191	$90,842	$17,325,808
82	$50,534	$40,308	$90,842	$17,285,500
83	$50,416	$40,426	$90,842	$17,245,074
84	$50,298	$40,544	$90,842	$17,204,530

第7年供款共

$1,090,101

第7年利息

$611,285

第7年共還本金

$478,816

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$50,180	$40,662	$90,842	$17,163,868
86	$50,061	$40,780	$90,842	$17,123,088
87	$49,942	$40,899	$90,842	$17,082,189
88	$49,823	$41,019	$90,842	$17,041,170
89	$49,703	$41,138	$90,842	$17,000,032
90	$49,583	$41,258	$90,842	$16,958,773
91	$49,463	$41,379	$90,842	$16,917,395
92	$49,342	$41,499	$90,842	$16,875,895
93	$49,221	$41,620	$90,842	$16,834,275
94	$49,100	$41,742	$90,842	$16,792,533
95	$48,978	$41,864	$90,842	$16,750,670
96	$48,856	$41,986	$90,842	$16,708,684

第8年供款共

$1,090,101

第8年利息

$594,255

第8年共還本金

$495,846

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$48,734	$42,108	$90,842	$16,666,576
98	$48,611	$42,231	$90,842	$16,624,345
99	$48,488	$42,354	$90,842	$16,581,991
100	$48,364	$42,478	$90,842	$16,539,513
101	$48,240	$42,601	$90,842	$16,496,912
102	$48,116	$42,726	$90,842	$16,454,186
103	$47,991	$42,850	$90,842	$16,411,336
104	$47,866	$42,975	$90,842	$16,368,360
105	$47,741	$43,101	$90,842	$16,325,260
106	$47,615	$43,226	$90,842	$16,282,033
107	$47,489	$43,352	$90,842	$16,238,681
108	$47,363	$43,479	$90,842	$16,195,202

第9年供款共

$1,090,101

第9年利息

$576,619

第9年共還本金

$513,482

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$47,236	$43,606	$90,842	$16,151,596
110	$47,109	$43,733	$90,842	$16,107,863
111	$46,981	$43,860	$90,842	$16,064,003
112	$46,853	$43,988	$90,842	$16,020,014
113	$46,725	$44,117	$90,842	$15,975,898
114	$46,596	$44,245	$90,842	$15,931,652
115	$46,467	$44,374	$90,842	$15,887,278
116	$46,338	$44,504	$90,842	$15,842,774
117	$46,208	$44,634	$90,842	$15,798,140
118	$46,078	$44,764	$90,842	$15,753,377
119	$45,947	$44,894	$90,842	$15,708,482
120	$45,816	$45,025	$90,842	$15,663,457

第10年供款共

$1,090,101

第10年利息

$558,356

第10年共還本金

$531,745

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$45,685	$45,157	$90,842	$15,618,300
122	$45,553	$45,288	$90,842	$15,573,012
123	$45,421	$45,420	$90,842	$15,527,591
124	$45,289	$45,553	$90,842	$15,482,038
125	$45,156	$45,686	$90,842	$15,436,353
126	$45,023	$45,819	$90,842	$15,390,534
127	$44,889	$45,953	$90,842	$15,344,581
128	$44,755	$46,087	$90,842	$15,298,494
129	$44,621	$46,221	$90,842	$15,252,273
130	$44,486	$46,356	$90,842	$15,205,917
131	$44,351	$46,491	$90,842	$15,159,426
132	$44,215	$46,627	$90,842	$15,112,799

第11年供款共

$1,090,101

第11年利息

$539,443

第11年共還本金

$550,658

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$44,079	$46,763	$90,842	$15,066,037
134	$43,943	$46,899	$90,842	$15,019,137
135	$43,806	$47,036	$90,842	$14,972,101
136	$43,669	$47,173	$90,842	$14,924,928
137	$43,531	$47,311	$90,842	$14,877,618
138	$43,393	$47,449	$90,842	$14,830,169
139	$43,255	$47,587	$90,842	$14,782,582
140	$43,116	$47,726	$90,842	$14,734,856
141	$42,977	$47,865	$90,842	$14,686,991
142	$42,837	$48,005	$90,842	$14,638,986
143	$42,697	$48,145	$90,842	$14,590,842
144	$42,557	$48,285	$90,842	$14,542,556

第12年供款共

$1,090,101

第12年利息

$519,858

第12年共還本金

$570,243

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$42,416	$48,426	$90,842	$14,494,130
146	$42,275	$48,567	$90,842	$14,445,563
147	$42,133	$48,709	$90,842	$14,396,854
148	$41,991	$48,851	$90,842	$14,348,004
149	$41,848	$48,993	$90,842	$14,299,010
150	$41,705	$49,136	$90,842	$14,249,874
151	$41,562	$49,280	$90,842	$14,200,594
152	$41,418	$49,423	$90,842	$14,151,171
153	$41,274	$49,567	$90,842	$14,101,603
154	$41,130	$49,712	$90,842	$14,051,891
155	$40,985	$49,857	$90,842	$14,002,034
156	$40,839	$50,002	$90,842	$13,952,032

第13年供款共

$1,090,101

第13年利息

$499,576

第13年共還本金

$590,525

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$40,693	$50,148	$90,842	$13,901,883
158	$40,547	$50,295	$90,842	$13,851,589
159	$40,400	$50,441	$90,842	$13,801,148
160	$40,253	$50,588	$90,842	$13,750,559
161	$40,106	$50,736	$90,842	$13,699,823
162	$39,958	$50,884	$90,842	$13,648,939
163	$39,809	$51,032	$90,842	$13,597,907
164	$39,661	$51,181	$90,842	$13,546,726
165	$39,511	$51,330	$90,842	$13,495,395
166	$39,362	$51,480	$90,842	$13,443,915
167	$39,211	$51,630	$90,842	$13,392,285
168	$39,061	$51,781	$90,842	$13,340,504

第14年供款共

$1,090,101

第14年利息

$478,573

第14年共還本金

$611,528

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$38,910	$51,932	$90,842	$13,288,572
170	$38,758	$52,083	$90,842	$13,236,489
171	$38,606	$52,235	$90,842	$13,184,253
172	$38,454	$52,388	$90,842	$13,131,866
173	$38,301	$52,540	$90,842	$13,079,325
174	$38,148	$52,694	$90,842	$13,026,632
175	$37,994	$52,847	$90,842	$12,973,784
176	$37,840	$53,002	$90,842	$12,920,783
177	$37,686	$53,156	$90,842	$12,867,626
178	$37,531	$53,311	$90,842	$12,814,315
179	$37,375	$53,467	$90,842	$12,760,849
180	$37,219	$53,623	$90,842	$12,707,226

第15年供款共

$1,090,101

第15年利息

$456,823

第15年共還本金

$633,278

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$37,063	$53,779	$90,842	$12,653,447
182	$36,906	$53,936	$90,842	$12,599,511
183	$36,749	$54,093	$90,842	$12,545,418
184	$36,591	$54,251	$90,842	$12,491,167
185	$36,433	$54,409	$90,842	$12,436,758
186	$36,274	$54,568	$90,842	$12,382,190
187	$36,115	$54,727	$90,842	$12,327,463
188	$35,955	$54,887	$90,842	$12,272,576
189	$35,795	$55,047	$90,842	$12,217,530
190	$35,634	$55,207	$90,842	$12,162,322
191	$35,473	$55,368	$90,842	$12,106,954
192	$35,312	$55,530	$90,842	$12,051,424

第16年供款共

$1,090,101

第16年利息

$434,299

第16年共還本金

$655,802

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$35,150	$55,692	$90,842	$11,995,733
194	$34,988	$55,854	$90,842	$11,939,878
195	$34,825	$56,017	$90,842	$11,883,861
196	$34,661	$56,180	$90,842	$11,827,681
197	$34,497	$56,344	$90,842	$11,771,336
198	$34,333	$56,509	$90,842	$11,714,828
199	$34,168	$56,673	$90,842	$11,658,154
200	$34,003	$56,839	$90,842	$11,601,315
201	$33,837	$57,005	$90,842	$11,544,311
202	$33,671	$57,171	$90,842	$11,487,140
203	$33,504	$57,338	$90,842	$11,429,802
204	$33,337	$57,505	$90,842	$11,372,298

第17年供款共

$1,090,101

第17年利息

$410,974

第17年共還本金

$679,127

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$33,169	$57,673	$90,842	$11,314,625
206	$33,001	$57,841	$90,842	$11,256,784
207	$32,832	$58,009	$90,842	$11,198,775
208	$32,663	$58,179	$90,842	$11,140,596
209	$32,493	$58,348	$90,842	$11,082,248
210	$32,323	$58,519	$90,842	$11,023,729
211	$32,153	$58,689	$90,842	$10,965,040
212	$31,981	$58,860	$90,842	$10,906,180
213	$31,810	$59,032	$90,842	$10,847,148
214	$31,638	$59,204	$90,842	$10,787,944
215	$31,465	$59,377	$90,842	$10,728,567
216	$31,292	$59,550	$90,842	$10,669,017

第18年供款共

$1,090,101

第18年利息

$386,820

第18年共還本金

$703,281

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$31,118	$59,724	$90,842	$10,609,293
218	$30,944	$59,898	$90,842	$10,549,395
219	$30,769	$60,073	$90,842	$10,489,322
220	$30,594	$60,248	$90,842	$10,429,074
221	$30,418	$60,424	$90,842	$10,368,651
222	$30,242	$60,600	$90,842	$10,308,051
223	$30,065	$60,777	$90,842	$10,247,274
224	$29,888	$60,954	$90,842	$10,186,320
225	$29,710	$61,132	$90,842	$10,125,189
226	$29,532	$61,310	$90,842	$10,063,879
227	$29,353	$61,489	$90,842	$10,002,390
228	$29,174	$61,668	$90,842	$9,940,722

第19年供款共

$1,090,101

第19年利息

$361,806

第19年共還本金

$728,295

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$28,994	$61,848	$90,842	$9,878,874
230	$28,813	$62,028	$90,842	$9,816,846
231	$28,632	$62,209	$90,842	$9,754,636
232	$28,451	$62,391	$90,842	$9,692,246
233	$28,269	$62,573	$90,842	$9,629,673
234	$28,087	$62,755	$90,842	$9,566,918
235	$27,904	$62,938	$90,842	$9,503,980
236	$27,720	$63,122	$90,842	$9,440,858
237	$27,536	$63,306	$90,842	$9,377,552
238	$27,351	$63,491	$90,842	$9,314,061
239	$27,166	$63,676	$90,842	$9,250,386
240	$26,980	$63,861	$90,842	$9,186,524

第20年供款共

$1,090,101

第20年利息

$335,903

第20年共還本金

$754,198

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$26,794	$64,048	$90,842	$9,122,476
242	$26,607	$64,235	$90,842	$9,058,242
243	$26,420	$64,422	$90,842	$8,993,820
244	$26,232	$64,610	$90,842	$8,929,210
245	$26,044	$64,798	$90,842	$8,864,412
246	$25,855	$64,987	$90,842	$8,799,425
247	$25,665	$65,177	$90,842	$8,734,248
248	$25,475	$65,367	$90,842	$8,668,881
249	$25,284	$65,558	$90,842	$8,603,324
250	$25,093	$65,749	$90,842	$8,537,575
251	$24,901	$65,940	$90,842	$8,471,635
252	$24,709	$66,133	$90,842	$8,405,502

第21年供款共

$1,090,101

第21年利息

$309,079

第21年共還本金

$781,022

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,516	$66,326	$90,842	$8,339,176
254	$24,323	$66,519	$90,842	$8,272,657
255	$24,129	$66,713	$90,842	$8,205,944
256	$23,934	$66,908	$90,842	$8,139,036
257	$23,739	$67,103	$90,842	$8,071,933
258	$23,543	$67,299	$90,842	$8,004,634
259	$23,347	$67,495	$90,842	$7,937,140
260	$23,150	$67,692	$90,842	$7,869,448
261	$22,953	$67,889	$90,842	$7,801,559
262	$22,755	$68,087	$90,842	$7,733,471
263	$22,556	$68,286	$90,842	$7,665,186
264	$22,357	$68,485	$90,842	$7,596,701

第22年供款共

$1,090,101

第22年利息

$281,300

第22年共還本金

$808,801

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$22,157	$68,685	$90,842	$7,528,016
266	$21,957	$68,885	$90,842	$7,459,131
267	$21,756	$69,086	$90,842	$7,390,045
268	$21,554	$69,287	$90,842	$7,320,758
269	$21,352	$69,490	$90,842	$7,251,268
270	$21,150	$69,692	$90,842	$7,181,576
271	$20,946	$69,895	$90,842	$7,111,680
272	$20,742	$70,099	$90,842	$7,041,581
273	$20,538	$70,304	$90,842	$6,971,277
274	$20,333	$70,509	$90,842	$6,900,768
275	$20,127	$70,714	$90,842	$6,830,054
276	$19,921	$70,921	$90,842	$6,759,133

第23年供款共

$1,090,101

第23年利息

$252,533

第23年共還本金

$837,568

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,714	$71,128	$90,842	$6,688,006
278	$19,507	$71,335	$90,842	$6,616,671
279	$19,299	$71,543	$90,842	$6,545,127
280	$19,090	$71,752	$90,842	$6,473,376
281	$18,881	$71,961	$90,842	$6,401,415
282	$18,671	$72,171	$90,842	$6,329,244
283	$18,460	$72,381	$90,842	$6,256,862
284	$18,249	$72,593	$90,842	$6,184,270
285	$18,037	$72,804	$90,842	$6,111,465
286	$17,825	$73,017	$90,842	$6,038,449
287	$17,612	$73,230	$90,842	$5,965,219
288	$17,399	$73,443	$90,842	$5,891,776

第24年供款共

$1,090,101

第24年利息

$222,744

第24年共還本金

$867,357

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,184	$73,657	$90,842	$5,818,119
290	$16,970	$73,872	$90,842	$5,744,246
291	$16,754	$74,088	$90,842	$5,670,159
292	$16,538	$74,304	$90,842	$5,595,855
293	$16,321	$74,520	$90,842	$5,521,334
294	$16,104	$74,738	$90,842	$5,446,596
295	$15,886	$74,956	$90,842	$5,371,641
296	$15,667	$75,174	$90,842	$5,296,466
297	$15,448	$75,394	$90,842	$5,221,072
298	$15,228	$75,614	$90,842	$5,145,459
299	$15,008	$75,834	$90,842	$5,069,625
300	$14,786	$76,055	$90,842	$4,993,569

第25年供款共

$1,090,101

第25年利息

$191,894

第25年共還本金

$898,207

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,565	$76,277	$90,842	$4,917,292
302	$14,342	$76,500	$90,842	$4,840,793
303	$14,119	$76,723	$90,842	$4,764,070
304	$13,895	$76,947	$90,842	$4,687,123
305	$13,671	$77,171	$90,842	$4,609,952
306	$13,446	$77,396	$90,842	$4,532,556
307	$13,220	$77,622	$90,842	$4,454,934
308	$12,994	$77,848	$90,842	$4,377,086
309	$12,767	$78,075	$90,842	$4,299,011
310	$12,539	$78,303	$90,842	$4,220,708
311	$12,310	$78,531	$90,842	$4,142,177
312	$12,081	$78,760	$90,842	$4,063,416

第26年供款共

$1,090,101

第26年利息

$159,948

第26年共還本金

$930,153

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,852	$78,990	$90,842	$3,984,426
314	$11,621	$79,220	$90,842	$3,905,206
315	$11,390	$79,452	$90,842	$3,825,754
316	$11,158	$79,683	$90,842	$3,746,071
317	$10,926	$79,916	$90,842	$3,666,155
318	$10,693	$80,149	$90,842	$3,586,006
319	$10,459	$80,383	$90,842	$3,505,624
320	$10,225	$80,617	$90,842	$3,425,007
321	$9,990	$80,852	$90,842	$3,344,155
322	$9,754	$81,088	$90,842	$3,263,067
323	$9,517	$81,324	$90,842	$3,181,742
324	$9,280	$81,562	$90,842	$3,100,181

第27年供款共

$1,090,101

第27年利息

$126,865

第27年共還本金

$963,236

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,042	$81,800	$90,842	$3,018,381
326	$8,804	$82,038	$90,842	$2,936,343
327	$8,564	$82,277	$90,842	$2,854,066
328	$8,324	$82,517	$90,842	$2,771,548
329	$8,084	$82,758	$90,842	$2,688,790
330	$7,842	$82,999	$90,842	$2,605,791
331	$7,600	$83,242	$90,842	$2,522,549
332	$7,357	$83,484	$90,842	$2,439,065
333	$7,114	$83,728	$90,842	$2,355,337
334	$6,870	$83,972	$90,842	$2,271,365
335	$6,625	$84,217	$90,842	$2,187,148
336	$6,379	$84,463	$90,842	$2,102,686

第28年供款共

$1,090,101

第28年利息

$92,606

第28年共還本金

$997,495

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,133	$84,709	$90,842	$2,017,977
338	$5,886	$84,956	$90,842	$1,933,021
339	$5,638	$85,204	$90,842	$1,847,817
340	$5,389	$85,452	$90,842	$1,762,365
341	$5,140	$85,702	$90,842	$1,676,663
342	$4,890	$85,951	$90,842	$1,590,712
343	$4,640	$86,202	$90,842	$1,504,510
344	$4,388	$86,454	$90,842	$1,418,056
345	$4,136	$86,706	$90,842	$1,331,350
346	$3,883	$86,959	$90,842	$1,244,392
347	$3,629	$87,212	$90,842	$1,157,179
348	$3,375	$87,467	$90,842	$1,069,713

第29年供款共

$1,090,101

第29年利息

$57,128

第29年共還本金

$1,032,973

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,120	$87,722	$90,842	$981,991
350	$2,864	$87,978	$90,842	$894,013
351	$2,608	$88,234	$90,842	$805,779
352	$2,350	$88,492	$90,842	$717,288
353	$2,092	$88,750	$90,842	$628,538
354	$1,833	$89,009	$90,842	$539,529
355	$1,574	$89,268	$90,842	$450,261
356	$1,313	$89,528	$90,842	$360,733
357	$1,052	$89,790	$90,842	$270,943
358	$790	$90,051	$90,842	$180,892
359	$528	$90,314	$90,842	$90,578
360	$264	$90,578	$90,842	$0

第30年供款共

$1,090,101

第30年利息

$20,388

第30年共還本金

$1,069,713

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$20,803,027

免責聲明

筍盤推介

按揭保險費
info