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$21,623,053

每月供款
$96,815

首期

$-13,560,000

總貸款額

$21,560,000

總利息

$13,293,053

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-13,230,000

按月供比率計算

$193,628

置業成本總預算

HK$-13,230,000

首期

$-13,560,000
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

$193,628

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

馬鞍山天宇海

thumb_up

天宇海三房筍盤開揚企理

實

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 萬

實

665 呎

@12,481

建

875 呎

@9,486

售$830 萬

vpn_key 有匙即睇

沙田玖瓏山日瓏閣第01座

thumb_up

100%實景拍攝~筍住新九肚山兩房~

實

662 呎

@10,574

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

售$700 萬

實

662 呎

@10,574

售$700 萬

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

馬鞍山迎海第03期星灣御第23座

thumb_up

高層靚裝, 即買即住

實

480 呎

@14,583

directions_run 日內即走

售$700 萬

實

480 呎

@14,583

售$700 萬

directions_run 日內即走

沙田濱景花園

thumb_up

新淨廚廁　高層河景大則三房套🌊🌊

實

645 呎

@12,403

建

781 呎

@10,243

local_fire_department 至HIT hotel_class 樓王

售$800 萬

實

645 呎

@12,403

建

781 呎

@10,243

售$800 萬

local_fire_department 至HIT hotel_class 樓王

大埔天鑽第01座

thumb_up

天鑽2房+儲物房, 靚裝開揚景觀

實

524 呎

@16,794

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$880 萬

實

524 呎

@16,794

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

VR實景

馬鞍山迎海第02期星灣第20座

thumb_up

罕有優質海星灣兩房半歡迎約睇比較查詢

實

564 呎

@15,071

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$850 萬

實

564 呎

@15,071

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

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

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 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

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

@14,164

建

725 呎

@11,448

local_fire_department 至HIT real_estate_agent 罕有放盤

售$830 萬

實

586 呎

@14,164

建

725 呎

@11,448

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山海典灣第05座

thumb_up

海典灣@高層靚海景@

實

561 呎

@13,904

建

756 呎

@10,317

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$780 萬

實

561 呎

@13,904

建

756 呎

@10,317

售$780 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$129,035	$99,153	$81,254	$69,345
1.500	$133,832	$104,037	$86,226	$74,408
2.000	$138,740	$109,068	$91,383	$79,690
2.500	$143,760	$114,247	$96,722	$85,188
3.000	$148,889	$119,571	$102,240	$90,898
3.500	$154,129	$125,039	$107,934	$96,814
4.000	$159,477	$130,649	$113,802	$102,931
4.500	$164,933	$136,399	$119,837	$109,241
5.000	$170,495	$142,286	$126,038	$115,739
5.500	$176,163	$148,309	$132,397	$122,415
6.000	$181,936	$154,463	$138,911	$129,263

每月供款$96,815

年期

30年

貸款金額

$21,560,000

總利息

$13,293,053

總貸款連利息

$34,853,053

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$62,883	$33,931	$96,814	$21,526,069
2	$62,784	$34,030	$96,814	$21,492,040
3	$62,685	$34,129	$96,814	$21,457,911
4	$62,586	$34,228	$96,814	$21,423,682
5	$62,486	$34,328	$96,814	$21,389,354
6	$62,386	$34,428	$96,814	$21,354,926
7	$62,285	$34,529	$96,814	$21,320,397
8	$62,184	$34,630	$96,814	$21,285,767
9	$62,083	$34,731	$96,814	$21,251,037
10	$61,982	$34,832	$96,814	$21,216,205
11	$61,881	$34,933	$96,814	$21,181,271
12	$61,779	$35,035	$96,814	$21,146,236

第1年供款共

$1,161,768

第1年利息

$748,004

第1年共還本金

$413,764

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$61,677	$35,138	$96,814	$21,111,098
14	$61,574	$35,240	$96,814	$21,075,858
15	$61,471	$35,343	$96,814	$21,040,516
16	$61,368	$35,446	$96,814	$21,005,070
17	$61,265	$35,549	$96,814	$20,969,521
18	$61,161	$35,653	$96,814	$20,933,868
19	$61,057	$35,757	$96,814	$20,898,111
20	$60,953	$35,861	$96,814	$20,862,250
21	$60,848	$35,966	$96,814	$20,826,284
22	$60,743	$36,071	$96,814	$20,790,213
23	$60,638	$36,176	$96,814	$20,754,037
24	$60,533	$36,281	$96,814	$20,717,756

第2年供款共

$1,161,768

第2年利息

$733,288

第2年共還本金

$428,480

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$60,427	$36,387	$96,814	$20,681,368
26	$60,321	$36,493	$96,814	$20,644,875
27	$60,214	$36,600	$96,814	$20,608,275
28	$60,107	$36,707	$96,814	$20,571,569
29	$60,000	$36,814	$96,814	$20,534,755
30	$59,893	$36,921	$96,814	$20,497,834
31	$59,785	$37,029	$96,814	$20,460,805
32	$59,677	$37,137	$96,814	$20,423,669
33	$59,569	$37,245	$96,814	$20,386,424
34	$59,460	$37,354	$96,814	$20,349,070
35	$59,351	$37,463	$96,814	$20,311,607
36	$59,242	$37,572	$96,814	$20,274,036

第3年供款共

$1,161,768

第3年利息

$718,048

第3年共還本金

$443,720

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$59,133	$37,681	$96,814	$20,236,354
38	$59,023	$37,791	$96,814	$20,198,563
39	$58,912	$37,902	$96,814	$20,160,661
40	$58,802	$38,012	$96,814	$20,122,649
41	$58,691	$38,123	$96,814	$20,084,526
42	$58,580	$38,234	$96,814	$20,046,292
43	$58,468	$38,346	$96,814	$20,007,946
44	$58,357	$38,458	$96,814	$19,969,489
45	$58,244	$38,570	$96,814	$19,930,919
46	$58,132	$38,682	$96,814	$19,892,237
47	$58,019	$38,795	$96,814	$19,853,442
48	$57,906	$38,908	$96,814	$19,814,534

第4年供款共

$1,161,768

第4年利息

$702,267

第4年共還本金

$459,502

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$57,792	$39,022	$96,814	$19,775,512
50	$57,679	$39,135	$96,814	$19,736,377
51	$57,564	$39,250	$96,814	$19,697,127
52	$57,450	$39,364	$96,814	$19,657,763
53	$57,335	$39,479	$96,814	$19,618,284
54	$57,220	$39,594	$96,814	$19,578,690
55	$57,105	$39,710	$96,814	$19,538,981
56	$56,989	$39,825	$96,814	$19,499,155
57	$56,873	$39,941	$96,814	$19,459,214
58	$56,756	$40,058	$96,814	$19,419,156
59	$56,639	$40,175	$96,814	$19,378,981
60	$56,522	$40,292	$96,814	$19,338,689

第5年供款共

$1,161,768

第5年利息

$685,924

第5年共還本金

$475,845

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$56,405	$40,410	$96,814	$19,298,279
62	$56,287	$40,527	$96,814	$19,257,752
63	$56,168	$40,646	$96,814	$19,217,106
64	$56,050	$40,764	$96,814	$19,176,342
65	$55,931	$40,883	$96,814	$19,135,459
66	$55,812	$41,002	$96,814	$19,094,457
67	$55,692	$41,122	$96,814	$19,053,335
68	$55,572	$41,242	$96,814	$19,012,093
69	$55,452	$41,362	$96,814	$18,970,731
70	$55,331	$41,483	$96,814	$18,929,248
71	$55,210	$41,604	$96,814	$18,887,645
72	$55,089	$41,725	$96,814	$18,845,920

第6年供款共

$1,161,768

第6年利息

$668,999

第6年共還本金

$492,769

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$54,967	$41,847	$96,814	$18,804,073
74	$54,845	$41,969	$96,814	$18,762,104
75	$54,723	$42,091	$96,814	$18,720,013
76	$54,600	$42,214	$96,814	$18,677,799
77	$54,477	$42,337	$96,814	$18,635,462
78	$54,353	$42,461	$96,814	$18,593,001
79	$54,230	$42,584	$96,814	$18,550,417
80	$54,105	$42,709	$96,814	$18,507,708
81	$53,981	$42,833	$96,814	$18,464,875
82	$53,856	$42,958	$96,814	$18,421,917
83	$53,731	$43,083	$96,814	$18,378,833
84	$53,605	$43,209	$96,814	$18,335,624

第7年供款共

$1,161,768

第7年利息

$651,473

第7年共還本金

$510,296

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$53,479	$43,335	$96,814	$18,292,289
86	$53,353	$43,462	$96,814	$18,248,827
87	$53,226	$43,588	$96,814	$18,205,239
88	$53,099	$43,715	$96,814	$18,161,524
89	$52,971	$43,843	$96,814	$18,117,681
90	$52,843	$43,971	$96,814	$18,073,710
91	$52,715	$44,099	$96,814	$18,029,611
92	$52,586	$44,228	$96,814	$17,985,383
93	$52,457	$44,357	$96,814	$17,941,027
94	$52,328	$44,486	$96,814	$17,896,541
95	$52,198	$44,616	$96,814	$17,851,925
96	$52,068	$44,746	$96,814	$17,807,179

第8年供款共

$1,161,768

第8年利息

$633,323

第8年共還本金

$528,445

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$51,938	$44,876	$96,814	$17,762,302
98	$51,807	$45,007	$96,814	$17,717,295
99	$51,675	$45,139	$96,814	$17,672,156
100	$51,544	$45,270	$96,814	$17,626,886
101	$51,412	$45,402	$96,814	$17,581,484
102	$51,279	$45,535	$96,814	$17,535,949
103	$51,147	$45,668	$96,814	$17,490,282
104	$51,013	$45,801	$96,814	$17,444,481
105	$50,880	$45,934	$96,814	$17,398,547
106	$50,746	$46,068	$96,814	$17,352,478
107	$50,611	$46,203	$96,814	$17,306,276
108	$50,477	$46,337	$96,814	$17,259,938

第9年供款共

$1,161,768

第9年利息

$614,528

第9年共還本金

$547,240

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$50,341	$46,473	$96,814	$17,213,466
110	$50,206	$46,608	$96,814	$17,166,858
111	$50,070	$46,744	$96,814	$17,120,114
112	$49,934	$46,880	$96,814	$17,073,233
113	$49,797	$47,017	$96,814	$17,026,216
114	$49,660	$47,154	$96,814	$16,979,062
115	$49,522	$47,292	$96,814	$16,931,770
116	$49,384	$47,430	$96,814	$16,884,341
117	$49,246	$47,568	$96,814	$16,836,773
118	$49,107	$47,707	$96,814	$16,789,066
119	$48,968	$47,846	$96,814	$16,741,220
120	$48,829	$47,985	$96,814	$16,693,234

第10年供款共

$1,161,768

第10年利息

$595,064

第10年共還本金

$566,704

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$48,689	$48,125	$96,814	$16,645,109
122	$48,548	$48,266	$96,814	$16,596,843
123	$48,407	$48,407	$96,814	$16,548,437
124	$48,266	$48,548	$96,814	$16,499,889
125	$48,125	$48,689	$96,814	$16,451,199
126	$47,983	$48,831	$96,814	$16,402,368
127	$47,840	$48,974	$96,814	$16,353,394
128	$47,697	$49,117	$96,814	$16,304,278
129	$47,554	$49,260	$96,814	$16,255,018
130	$47,410	$49,404	$96,814	$16,205,614
131	$47,266	$49,548	$96,814	$16,156,066
132	$47,122	$49,692	$96,814	$16,106,374

第11年供款共

$1,161,768

第11年利息

$574,908

第11年共還本金

$586,860

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$46,977	$49,837	$96,814	$16,056,537
134	$46,832	$49,982	$96,814	$16,006,555
135	$46,686	$50,128	$96,814	$15,956,426
136	$46,540	$50,274	$96,814	$15,906,152
137	$46,393	$50,421	$96,814	$15,855,731
138	$46,246	$50,568	$96,814	$15,805,163
139	$46,098	$50,716	$96,814	$15,754,447
140	$45,950	$50,864	$96,814	$15,703,584
141	$45,802	$51,012	$96,814	$15,652,572
142	$45,653	$51,161	$96,814	$15,601,411
143	$45,504	$51,310	$96,814	$15,550,101
144	$45,354	$51,460	$96,814	$15,498,641

第12年供款共

$1,161,768

第12年利息

$554,036

第12年共還本金

$607,733

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$45,204	$51,610	$96,814	$15,447,032
146	$45,054	$51,760	$96,814	$15,395,272
147	$44,903	$51,911	$96,814	$15,343,360
148	$44,751	$52,063	$96,814	$15,291,298
149	$44,600	$52,214	$96,814	$15,239,083
150	$44,447	$52,367	$96,814	$15,186,717
151	$44,295	$52,519	$96,814	$15,134,197
152	$44,141	$52,673	$96,814	$15,081,525
153	$43,988	$52,826	$96,814	$15,028,698
154	$43,834	$52,980	$96,814	$14,975,718
155	$43,679	$53,135	$96,814	$14,922,583
156	$43,524	$53,290	$96,814	$14,869,293

第13年供款共

$1,161,768

第13年利息

$532,420

第13年共還本金

$629,348

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$43,369	$53,445	$96,814	$14,815,848
158	$43,213	$53,601	$96,814	$14,762,247
159	$43,057	$53,757	$96,814	$14,708,490
160	$42,900	$53,914	$96,814	$14,654,575
161	$42,743	$54,072	$96,814	$14,600,504
162	$42,585	$54,229	$96,814	$14,546,274
163	$42,427	$54,387	$96,814	$14,491,887
164	$42,268	$54,546	$96,814	$14,437,341
165	$42,109	$54,705	$96,814	$14,382,636
166	$41,949	$54,865	$96,814	$14,327,771
167	$41,789	$55,025	$96,814	$14,272,747
168	$41,629	$55,185	$96,814	$14,217,561

第14年供款共

$1,161,768

第14年利息

$510,036

第14年共還本金

$651,732

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$41,468	$55,346	$96,814	$14,162,215
170	$41,306	$55,508	$96,814	$14,106,708
171	$41,145	$55,669	$96,814	$14,051,038
172	$40,982	$55,832	$96,814	$13,995,206
173	$40,819	$55,995	$96,814	$13,939,212
174	$40,656	$56,158	$96,814	$13,883,054
175	$40,492	$56,322	$96,814	$13,826,732
176	$40,328	$56,486	$96,814	$13,770,246
177	$40,163	$56,651	$96,814	$13,713,595
178	$39,998	$56,816	$96,814	$13,656,779
179	$39,832	$56,982	$96,814	$13,599,797
180	$39,666	$57,148	$96,814	$13,542,649

第15年供款共

$1,161,768

第15年利息

$486,856

第15年共還本金

$674,912

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$39,499	$57,315	$96,814	$13,485,335
182	$39,332	$57,482	$96,814	$13,427,853
183	$39,165	$57,649	$96,814	$13,370,203
184	$38,996	$57,818	$96,814	$13,312,386
185	$38,828	$57,986	$96,814	$13,254,399
186	$38,659	$58,155	$96,814	$13,196,244
187	$38,489	$58,325	$96,814	$13,137,919
188	$38,319	$58,495	$96,814	$13,079,424
189	$38,148	$58,666	$96,814	$13,020,758
190	$37,977	$58,837	$96,814	$12,961,921
191	$37,806	$59,008	$96,814	$12,902,913
192	$37,633	$59,181	$96,814	$12,843,732

第16年供款共

$1,161,768

第16年利息

$462,852

第16年共還本金

$698,917

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$37,461	$59,353	$96,814	$12,784,379
194	$37,288	$59,526	$96,814	$12,724,853
195	$37,114	$59,700	$96,814	$12,665,153
196	$36,940	$59,874	$96,814	$12,605,279
197	$36,765	$60,049	$96,814	$12,545,231
198	$36,590	$60,224	$96,814	$12,485,007
199	$36,415	$60,399	$96,814	$12,424,607
200	$36,238	$60,576	$96,814	$12,364,032
201	$36,062	$60,752	$96,814	$12,303,279
202	$35,885	$60,929	$96,814	$12,242,350
203	$35,707	$61,107	$96,814	$12,181,243
204	$35,529	$61,285	$96,814	$12,119,957

第17年供款共

$1,161,768

第17年利息

$437,993

第17年共還本金

$723,775

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$35,350	$61,464	$96,814	$12,058,493
206	$35,171	$61,643	$96,814	$11,996,850
207	$34,991	$61,823	$96,814	$11,935,027
208	$34,810	$62,004	$96,814	$11,873,023
209	$34,630	$62,184	$96,814	$11,810,839
210	$34,448	$62,366	$96,814	$11,748,473
211	$34,266	$62,548	$96,814	$11,685,925
212	$34,084	$62,730	$96,814	$11,623,195
213	$33,901	$62,913	$96,814	$11,560,282
214	$33,717	$63,097	$96,814	$11,497,186
215	$33,533	$63,281	$96,814	$11,433,905
216	$33,349	$63,465	$96,814	$11,370,440

第18年供款共

$1,161,768

第18年利息

$412,251

第18年共還本金

$749,518

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$33,164	$63,650	$96,814	$11,306,790
218	$32,978	$63,836	$96,814	$11,242,954
219	$32,792	$64,022	$96,814	$11,178,932
220	$32,605	$64,209	$96,814	$11,114,723
221	$32,418	$64,396	$96,814	$11,050,327
222	$32,230	$64,584	$96,814	$10,985,743
223	$32,042	$64,772	$96,814	$10,920,970
224	$31,853	$64,961	$96,814	$10,856,009
225	$31,663	$65,151	$96,814	$10,790,859
226	$31,473	$65,341	$96,814	$10,725,518
227	$31,283	$65,531	$96,814	$10,659,987
228	$31,092	$65,722	$96,814	$10,594,264

第19年供款共

$1,161,768

第19年利息

$385,593

第19年共還本金

$776,176

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$30,900	$65,914	$96,814	$10,528,350
230	$30,708	$66,106	$96,814	$10,462,244
231	$30,515	$66,299	$96,814	$10,395,945
232	$30,322	$66,493	$96,814	$10,329,452
233	$30,128	$66,686	$96,814	$10,262,766
234	$29,933	$66,881	$96,814	$10,195,885
235	$29,738	$67,076	$96,814	$10,128,809
236	$29,542	$67,272	$96,814	$10,061,537
237	$29,346	$67,468	$96,814	$9,994,069
238	$29,149	$67,665	$96,814	$9,926,404
239	$28,952	$67,862	$96,814	$9,858,542
240	$28,754	$68,060	$96,814	$9,790,482

第20年供款共

$1,161,768

第20年利息

$357,987

第20年共還本金

$803,782

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$28,556	$68,258	$96,814	$9,722,224
242	$28,356	$68,458	$96,814	$9,653,766
243	$28,157	$68,657	$96,814	$9,585,109
244	$27,957	$68,857	$96,814	$9,516,252
245	$27,756	$69,058	$96,814	$9,447,193
246	$27,554	$69,260	$96,814	$9,377,934
247	$27,352	$69,462	$96,814	$9,308,472
248	$27,150	$69,664	$96,814	$9,238,808
249	$26,947	$69,868	$96,814	$9,168,940
250	$26,743	$70,071	$96,814	$9,098,869
251	$26,538	$70,276	$96,814	$9,028,593
252	$26,333	$70,481	$96,814	$8,958,113

第21年供款共

$1,161,768

第21年利息

$329,399

第21年共還本金

$832,370

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$26,128	$70,686	$96,814	$8,887,426
254	$25,922	$70,892	$96,814	$8,816,534
255	$25,715	$71,099	$96,814	$8,745,435
256	$25,508	$71,307	$96,814	$8,674,128
257	$25,300	$71,514	$96,814	$8,602,614
258	$25,091	$71,723	$96,814	$8,530,891
259	$24,882	$71,932	$96,814	$8,458,958
260	$24,672	$72,142	$96,814	$8,386,816
261	$24,462	$72,352	$96,814	$8,314,464
262	$24,251	$72,564	$96,814	$8,241,900
263	$24,039	$72,775	$96,814	$8,169,125
264	$23,827	$72,987	$96,814	$8,096,138

第22年供款共

$1,161,768

第22年利息

$299,794

第22年共還本金

$861,975

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$23,614	$73,200	$96,814	$8,022,938
266	$23,400	$73,414	$96,814	$7,949,524
267	$23,186	$73,628	$96,814	$7,875,896
268	$22,971	$73,843	$96,814	$7,802,053
269	$22,756	$74,058	$96,814	$7,727,995
270	$22,540	$74,274	$96,814	$7,653,721
271	$22,323	$74,491	$96,814	$7,579,230
272	$22,106	$74,708	$96,814	$7,504,522
273	$21,888	$74,926	$96,814	$7,429,597
274	$21,670	$75,144	$96,814	$7,354,452
275	$21,450	$75,364	$96,814	$7,279,089
276	$21,231	$75,583	$96,814	$7,203,505

第23年供款共

$1,161,768

第23年利息

$269,136

第23年共還本金

$892,633

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$21,010	$75,804	$96,814	$7,127,701
278	$20,789	$76,025	$96,814	$7,051,677
279	$20,567	$76,247	$96,814	$6,975,430
280	$20,345	$76,469	$96,814	$6,898,961
281	$20,122	$76,692	$96,814	$6,822,269
282	$19,898	$76,916	$96,814	$6,745,353
283	$19,674	$77,140	$96,814	$6,668,213
284	$19,449	$77,365	$96,814	$6,590,848
285	$19,223	$77,591	$96,814	$6,513,257
286	$18,997	$77,817	$96,814	$6,435,440
287	$18,770	$78,044	$96,814	$6,357,396
288	$18,542	$78,272	$96,814	$6,279,124

第24年供款共

$1,161,768

第24年利息

$237,388

第24年共還本金

$924,381

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$18,314	$78,500	$96,814	$6,200,625
290	$18,085	$78,729	$96,814	$6,121,896
291	$17,856	$78,959	$96,814	$6,042,937
292	$17,625	$79,189	$96,814	$5,963,748
293	$17,394	$79,420	$96,814	$5,884,329
294	$17,163	$79,651	$96,814	$5,804,677
295	$16,930	$79,884	$96,814	$5,724,793
296	$16,697	$80,117	$96,814	$5,644,677
297	$16,464	$80,350	$96,814	$5,564,326
298	$16,229	$80,585	$96,814	$5,483,742
299	$15,994	$80,820	$96,814	$5,402,922
300	$15,759	$81,056	$96,814	$5,321,866

第25年供款共

$1,161,768

第25年利息

$204,510

第25年共還本金

$957,258

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$15,522	$81,292	$96,814	$5,240,574
302	$15,285	$81,529	$96,814	$5,159,045
303	$15,047	$81,767	$96,814	$5,077,279
304	$14,809	$82,005	$96,814	$4,995,273
305	$14,570	$82,244	$96,814	$4,913,029
306	$14,330	$82,484	$96,814	$4,830,544
307	$14,089	$82,725	$96,814	$4,747,819
308	$13,848	$82,966	$96,814	$4,664,853
309	$13,606	$83,208	$96,814	$4,581,645
310	$13,363	$83,451	$96,814	$4,498,194
311	$13,120	$83,694	$96,814	$4,414,500
312	$12,876	$83,938	$96,814	$4,330,561

第26年供款共

$1,161,768

第26年利息

$170,463

第26年共還本金

$991,305

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,631	$84,183	$96,814	$4,246,378
314	$12,385	$84,429	$96,814	$4,161,949
315	$12,139	$84,675	$96,814	$4,077,274
316	$11,892	$84,922	$96,814	$3,992,352
317	$11,644	$85,170	$96,814	$3,907,183
318	$11,396	$85,418	$96,814	$3,821,765
319	$11,147	$85,667	$96,814	$3,736,097
320	$10,897	$85,917	$96,814	$3,650,180
321	$10,646	$86,168	$96,814	$3,564,013
322	$10,395	$86,419	$96,814	$3,477,594
323	$10,143	$86,671	$96,814	$3,390,923
324	$9,890	$86,924	$96,814	$3,303,999

第27年供款共

$1,161,768

第27年利息

$135,206

第27年共還本金

$1,026,563

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,637	$87,177	$96,814	$3,216,821
326	$9,382	$87,432	$96,814	$3,129,390
327	$9,127	$87,687	$96,814	$3,041,703
328	$8,872	$87,942	$96,814	$2,953,761
329	$8,615	$88,199	$96,814	$2,865,562
330	$8,358	$88,456	$96,814	$2,777,106
331	$8,100	$88,714	$96,814	$2,688,391
332	$7,841	$88,973	$96,814	$2,599,419
333	$7,582	$89,232	$96,814	$2,510,186
334	$7,321	$89,493	$96,814	$2,420,694
335	$7,060	$89,754	$96,814	$2,330,940
336	$6,799	$90,015	$96,814	$2,240,924

第28年供款共

$1,161,768

第28年利息

$98,694

第28年共還本金

$1,063,074

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,536	$90,278	$96,814	$2,150,646
338	$6,273	$90,541	$96,814	$2,060,105
339	$6,009	$90,805	$96,814	$1,969,300
340	$5,744	$91,070	$96,814	$1,878,229
341	$5,478	$91,336	$96,814	$1,786,894
342	$5,212	$91,602	$96,814	$1,695,291
343	$4,945	$91,869	$96,814	$1,603,422
344	$4,677	$92,137	$96,814	$1,511,285
345	$4,408	$92,406	$96,814	$1,418,878
346	$4,138	$92,676	$96,814	$1,326,203
347	$3,868	$92,946	$96,814	$1,233,257
348	$3,597	$93,217	$96,814	$1,140,040

第29年供款共

$1,161,768

第29年利息

$60,884

第29年共還本金

$1,100,885

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,325	$93,489	$96,814	$1,046,551
350	$3,052	$93,762	$96,814	$952,789
351	$2,779	$94,035	$96,814	$858,754
352	$2,505	$94,309	$96,814	$764,445
353	$2,230	$94,584	$96,814	$669,860
354	$1,954	$94,860	$96,814	$575,000
355	$1,677	$95,137	$96,814	$479,863
356	$1,400	$95,414	$96,814	$384,449
357	$1,121	$95,693	$96,814	$288,756
358	$842	$95,972	$96,814	$192,784
359	$562	$96,252	$96,814	$96,532
360	$282	$96,532	$96,814	$0

第30年供款共

$1,161,768

第30年利息

$21,729

第30年共還本金

$1,140,040

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$21,623,053

免責聲明

筍盤推介

按揭保險費
info