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$25,760,873

每月供款
$123,864

首期

$-19,160,000

總貸款額

$27,160,000

總利息

$17,430,873

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-18,830,000

按月供比率計算

$247,727

置業成本總預算

HK$-18,830,000

首期

$-19,160,000
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

$247,727

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

馬鞍山嵐岸第05座

thumb_up

3房(1套) 企理單邊嵐岸

實

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$840 萬

實

660 呎

@12,727

建

898 呎

@9,354

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山新港城 N座

thumb_up

地鐵上蓋大廳舒適

實

512 呎

@14,258

建

683 呎

@10,688

local_fire_department 至HIT

售$730 萬

實

512 呎

@14,258

建

683 呎

@10,688

售$730 萬

local_fire_department 至HIT

西貢逸瓏園第05座

thumb_up

逸瓏園

實

566 呎

@13,781

local_fire_department 至HIT

售$780 萬

實

566 呎

@13,781

售$780 萬

local_fire_department 至HIT

沙田碧濤花園

thumb_up

3房套房企理即住

實

795 呎

@10,063

建

1,102 呎

@7,260

real_estate_agent 罕有放盤 pets 愛竉必選

售$800 萬

實

795 呎

@10,063

建

1,102 呎

@7,260

售$800 萬

real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山迎海第02期星灣第21座

thumb_up

全新翻新2房烏溪沙馬鐵上蓋, 包入牆傢俬+發展商電器, 採光一流, 梗廚有露台, 情侶小家庭必搶盤, 好客可傾 (已租)

實

511 呎

@15,656

verified 首置必買

售$800 萬

實

511 呎

@15,656

售$800 萬

verified 首置必買

馬鞍山嘉華星濤灣第01座

thumb_up

高層靚裝靚海景,即買可即住

實

466 呎

@15,622

建

635 呎

@11,465

local_fire_department 至HIT hotel_class 樓王

售$728 萬

實

466 呎

@15,622

建

635 呎

@11,465

售$728 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

馬鞍山新港城

thumb_up

商場頂上蓋盤高層海景 3房2廁

實

618 呎

@14,045

建

832 呎

@10,433

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$868 萬

實

618 呎

@14,045

建

832 呎

@10,433

售$868 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 萬

real_estate_agent 罕有放盤

沙田銀禧花園

thumb_up

東南馬場優質兩房　連租約出售

實

510 呎

@14,314

建

653 呎

@11,179

local_fire_department 至HIT

售$730 萬

實

510 呎

@14,314

建

653 呎

@11,179

售$730 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

大埔樟木頭村

thumb_up

樟木頭村

建

700 呎

@10,000

real_estate_agent 罕有放盤

售$700 萬

建

700 呎

@10,000

售$700 萬

real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑__極高層無敵海景

實

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盤 verified 首置必買

售$860 萬

實

660 呎

@13,030

建

819 呎

@10,501

售$860 萬

real_estate_agent 罕有放盤 verified 首置必買

利率	15年	20年	25年	30年
1.000	$162,551	$124,907	$102,359	$87,357
1.500	$168,594	$131,059	$108,623	$93,735
2.000	$174,777	$137,398	$115,119	$100,389
2.500	$181,100	$143,922	$121,844	$107,315
3.000	$187,562	$150,629	$128,796	$114,508
3.500	$194,162	$157,517	$135,969	$121,961
3.625	$195,834	$159,267	$137,797	$123,864
4.000	$200,899	$164,584	$143,360	$129,666
4.500	$207,772	$171,828	$150,964	$137,616
5.000	$214,780	$179,244	$158,775	$145,801
5.500	$221,920	$186,830	$166,786	$154,211
6.000	$229,192	$194,583	$174,992	$162,838

每月供款$123,864

年期

30年

貸款金額

$27,160,000

總利息

$17,430,873

總貸款連利息

$44,590,873

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$82,046	$41,818	$123,864	$27,118,182
2	$81,920	$41,944	$123,864	$27,076,238
3	$81,793	$42,071	$123,864	$27,034,168
4	$81,666	$42,198	$123,864	$26,991,970
5	$81,538	$42,325	$123,864	$26,949,644
6	$81,410	$42,453	$123,864	$26,907,191
7	$81,282	$42,581	$123,864	$26,864,610
8	$81,154	$42,710	$123,864	$26,821,900
9	$81,024	$42,839	$123,864	$26,779,061
10	$80,895	$42,968	$123,864	$26,736,092
11	$80,765	$43,098	$123,864	$26,692,994
12	$80,635	$43,228	$123,864	$26,649,766

第1年供款共

$1,486,362

第1年利息

$976,128

第1年共還本金

$510,234

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$80,505	$43,359	$123,864	$26,606,407
14	$80,374	$43,490	$123,864	$26,562,917
15	$80,242	$43,621	$123,864	$26,519,295
16	$80,110	$43,753	$123,864	$26,475,542
17	$79,978	$43,885	$123,864	$26,431,657
18	$79,846	$44,018	$123,864	$26,387,639
19	$79,713	$44,151	$123,864	$26,343,488
20	$79,579	$44,284	$123,864	$26,299,204
21	$79,446	$44,418	$123,864	$26,254,786
22	$79,311	$44,552	$123,864	$26,210,233
23	$79,177	$44,687	$123,864	$26,165,547
24	$79,042	$44,822	$123,864	$26,120,725

第2年供款共

$1,486,362

第2年利息

$957,322

第2年共還本金

$529,041

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$78,906	$44,957	$123,864	$26,075,768
26	$78,771	$45,093	$123,864	$26,030,675
27	$78,634	$45,229	$123,864	$25,985,446
28	$78,498	$45,366	$123,864	$25,940,080
29	$78,361	$45,503	$123,864	$25,894,577
30	$78,223	$45,640	$123,864	$25,848,937
31	$78,085	$45,778	$123,864	$25,803,158
32	$77,947	$45,916	$123,864	$25,757,242
33	$77,808	$46,055	$123,864	$25,711,187
34	$77,669	$46,194	$123,864	$25,664,992
35	$77,530	$46,334	$123,864	$25,618,658
36	$77,390	$46,474	$123,864	$25,572,185

第3年供款共

$1,486,362

第3年利息

$937,822

第3年共還本金

$548,540

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$77,249	$46,614	$123,864	$25,525,570
38	$77,108	$46,755	$123,864	$25,478,815
39	$76,967	$46,896	$123,864	$25,431,919
40	$76,826	$47,038	$123,864	$25,384,881
41	$76,683	$47,180	$123,864	$25,337,701
42	$76,541	$47,323	$123,864	$25,290,378
43	$76,398	$47,466	$123,864	$25,242,913
44	$76,255	$47,609	$123,864	$25,195,304
45	$76,111	$47,753	$123,864	$25,147,551
46	$75,967	$47,897	$123,864	$25,099,654
47	$75,822	$48,042	$123,864	$25,051,613
48	$75,677	$48,187	$123,864	$25,003,426

第4年供款共

$1,486,362

第4年利息

$917,604

第4年共還本金

$568,759

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$75,531	$48,332	$123,864	$24,955,094
50	$75,385	$48,478	$123,864	$24,906,615
51	$75,239	$48,625	$123,864	$24,857,990
52	$75,092	$48,772	$123,864	$24,809,219
53	$74,945	$48,919	$123,864	$24,760,300
54	$74,797	$49,067	$123,864	$24,711,233
55	$74,649	$49,215	$123,864	$24,662,018
56	$74,500	$49,364	$123,864	$24,612,654
57	$74,351	$49,513	$123,864	$24,563,141
58	$74,201	$49,662	$123,864	$24,513,479
59	$74,051	$49,812	$123,864	$24,463,667
60	$73,901	$49,963	$123,864	$24,413,704

第5年供款共

$1,486,362

第5年利息

$896,640

第5年共還本金

$589,722

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$73,750	$50,114	$123,864	$24,363,590
62	$73,598	$50,265	$123,864	$24,313,325
63	$73,447	$50,417	$123,864	$24,262,908
64	$73,294	$50,569	$123,864	$24,212,338
65	$73,141	$50,722	$123,864	$24,161,616
66	$72,988	$50,875	$123,864	$24,110,741
67	$72,835	$51,029	$123,864	$24,059,712
68	$72,680	$51,183	$123,864	$24,008,529
69	$72,526	$51,338	$123,864	$23,957,191
70	$72,371	$51,493	$123,864	$23,905,698
71	$72,215	$51,648	$123,864	$23,854,050
72	$72,059	$51,804	$123,864	$23,802,245

第6年供款共

$1,486,362

第6年利息

$874,904

第6年共還本金

$611,458

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$71,903	$51,961	$123,864	$23,750,284
74	$71,746	$52,118	$123,864	$23,698,167
75	$71,588	$52,275	$123,864	$23,645,891
76	$71,430	$52,433	$123,864	$23,593,458
77	$71,272	$52,592	$123,864	$23,540,866
78	$71,113	$52,750	$123,864	$23,488,116
79	$70,954	$52,910	$123,864	$23,435,206
80	$70,794	$53,070	$123,864	$23,382,136
81	$70,634	$53,230	$123,864	$23,328,906
82	$70,473	$53,391	$123,864	$23,275,516
83	$70,311	$53,552	$123,864	$23,221,963
84	$70,150	$53,714	$123,864	$23,168,250

第7年供款共

$1,486,362

第7年利息

$852,367

第7年共還本金

$633,996

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$69,987	$53,876	$123,864	$23,114,374
86	$69,825	$54,039	$123,864	$23,060,335
87	$69,661	$54,202	$123,864	$23,006,133
88	$69,498	$54,366	$123,864	$22,951,767
89	$69,333	$54,530	$123,864	$22,897,237
90	$69,169	$54,695	$123,864	$22,842,542
91	$69,004	$54,860	$123,864	$22,787,682
92	$68,838	$55,026	$123,864	$22,732,656
93	$68,672	$55,192	$123,864	$22,677,464
94	$68,505	$55,359	$123,864	$22,622,105
95	$68,338	$55,526	$123,864	$22,566,580
96	$68,170	$55,694	$123,864	$22,510,886

第8年供款共

$1,486,362

第8年利息

$828,999

第8年共還本金

$657,364

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$68,002	$55,862	$123,864	$22,455,024
98	$67,833	$56,031	$123,864	$22,398,993
99	$67,664	$56,200	$123,864	$22,342,793
100	$67,494	$56,370	$123,864	$22,286,424
101	$67,324	$56,540	$123,864	$22,229,884
102	$67,153	$56,711	$123,864	$22,173,173
103	$66,981	$56,882	$123,864	$22,116,291
104	$66,810	$57,054	$123,864	$22,059,237
105	$66,637	$57,226	$123,864	$22,002,011
106	$66,464	$57,399	$123,864	$21,944,612
107	$66,291	$57,573	$123,864	$21,887,039
108	$66,117	$57,746	$123,864	$21,829,293

第9年供款共

$1,486,362

第9年利息

$804,769

第9年共還本金

$681,593

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$65,943	$57,921	$123,864	$21,771,372
110	$65,768	$58,096	$123,864	$21,713,276
111	$65,592	$58,271	$123,864	$21,655,005
112	$65,416	$58,447	$123,864	$21,596,557
113	$65,240	$58,624	$123,864	$21,537,933
114	$65,063	$58,801	$123,864	$21,479,132
115	$64,885	$58,979	$123,864	$21,420,154
116	$64,707	$59,157	$123,864	$21,360,997
117	$64,528	$59,336	$123,864	$21,301,661
118	$64,349	$59,515	$123,864	$21,242,147
119	$64,169	$59,695	$123,864	$21,182,452
120	$63,989	$59,875	$123,864	$21,122,577

第10年供款共

$1,486,362

第10年利息

$779,647

第10年共還本金

$706,716

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$63,808	$60,056	$123,864	$21,062,521
122	$63,626	$60,237	$123,864	$21,002,284
123	$63,444	$60,419	$123,864	$20,941,865
124	$63,262	$60,602	$123,864	$20,881,263
125	$63,079	$60,785	$123,864	$20,820,479
126	$62,895	$60,968	$123,864	$20,759,510
127	$62,711	$61,153	$123,864	$20,698,358
128	$62,526	$61,337	$123,864	$20,637,021
129	$62,341	$61,523	$123,864	$20,575,498
130	$62,155	$61,708	$123,864	$20,513,790
131	$61,969	$61,895	$123,864	$20,451,895
132	$61,782	$62,082	$123,864	$20,389,813

第11年供款共

$1,486,362

第11年利息

$753,598

第11年共還本金

$732,764

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$61,594	$62,269	$123,864	$20,327,544
134	$61,406	$62,457	$123,864	$20,265,086
135	$61,217	$62,646	$123,864	$20,202,440
136	$61,028	$62,835	$123,864	$20,139,605
137	$60,838	$63,025	$123,864	$20,076,580
138	$60,648	$63,216	$123,864	$20,013,364
139	$60,457	$63,406	$123,864	$19,949,958
140	$60,265	$63,598	$123,864	$19,886,360
141	$60,073	$63,790	$123,864	$19,822,570
142	$59,881	$63,983	$123,864	$19,758,587
143	$59,687	$64,176	$123,864	$19,694,411
144	$59,494	$64,370	$123,864	$19,630,041

第12年供款共

$1,486,362

第12年利息

$726,590

第12年共還本金

$759,772

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$59,299	$64,564	$123,864	$19,565,476
146	$59,104	$64,759	$123,864	$19,500,717
147	$58,908	$64,955	$123,864	$19,435,762
148	$58,712	$65,151	$123,864	$19,370,610
149	$58,515	$65,348	$123,864	$19,305,262
150	$58,318	$65,546	$123,864	$19,239,716
151	$58,120	$65,744	$123,864	$19,173,973
152	$57,921	$65,942	$123,864	$19,108,031
153	$57,722	$66,141	$123,864	$19,041,889
154	$57,522	$66,341	$123,864	$18,975,548
155	$57,322	$66,542	$123,864	$18,909,007
156	$57,121	$66,743	$123,864	$18,842,264

第13年供款共

$1,486,362

第13年利息

$698,586

第13年共還本金

$787,776

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$56,919	$66,944	$123,864	$18,775,320
158	$56,717	$67,146	$123,864	$18,708,174
159	$56,514	$67,349	$123,864	$18,640,824
160	$56,311	$67,553	$123,864	$18,573,272
161	$56,107	$67,757	$123,864	$18,505,515
162	$55,902	$67,961	$123,864	$18,437,553
163	$55,697	$68,167	$123,864	$18,369,387
164	$55,491	$68,373	$123,864	$18,301,014
165	$55,284	$68,579	$123,864	$18,232,435
166	$55,077	$68,786	$123,864	$18,163,648
167	$54,869	$68,994	$123,864	$18,094,654
168	$54,661	$69,203	$123,864	$18,025,451

第14年供款共

$1,486,362

第14年利息

$669,550

第14年共還本金

$816,813

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$54,452	$69,412	$123,864	$17,956,040
170	$54,242	$69,621	$123,864	$17,886,419
171	$54,032	$69,832	$123,864	$17,816,587
172	$53,821	$70,043	$123,864	$17,746,544
173	$53,609	$70,254	$123,864	$17,676,290
174	$53,397	$70,466	$123,864	$17,605,824
175	$53,184	$70,679	$123,864	$17,535,144
176	$52,971	$70,893	$123,864	$17,464,252
177	$52,757	$71,107	$123,864	$17,393,145
178	$52,542	$71,322	$123,864	$17,321,823
179	$52,326	$71,537	$123,864	$17,250,286
180	$52,110	$71,753	$123,864	$17,178,532

第15年供款共

$1,486,362

第15年利息

$639,443

第15年共還本金

$846,919

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$51,893	$71,970	$123,864	$17,106,562
182	$51,676	$72,187	$123,864	$17,034,375
183	$51,458	$72,406	$123,864	$16,961,969
184	$51,239	$72,624	$123,864	$16,889,345
185	$51,020	$72,844	$123,864	$16,816,502
186	$50,800	$73,064	$123,864	$16,743,438
187	$50,579	$73,284	$123,864	$16,670,153
188	$50,358	$73,506	$123,864	$16,596,648
189	$50,136	$73,728	$123,864	$16,522,920
190	$49,913	$73,951	$123,864	$16,448,969
191	$49,690	$74,174	$123,864	$16,374,795
192	$49,466	$74,398	$123,864	$16,300,397

第16年供款共

$1,486,362

第16年利息

$608,227

第16年共還本金

$878,135

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$49,241	$74,623	$123,864	$16,225,775
194	$49,015	$74,848	$123,864	$16,150,926
195	$48,789	$75,074	$123,864	$16,075,852
196	$48,562	$75,301	$123,864	$16,000,551
197	$48,335	$75,529	$123,864	$15,925,023
198	$48,107	$75,757	$123,864	$15,849,266
199	$47,878	$75,986	$123,864	$15,773,280
200	$47,648	$76,215	$123,864	$15,697,065
201	$47,418	$76,445	$123,864	$15,620,620
202	$47,187	$76,676	$123,864	$15,543,944
203	$46,956	$76,908	$123,864	$15,467,036
204	$46,723	$77,140	$123,864	$15,389,896

第17年供款共

$1,486,362

第17年利息

$575,861

第17年共還本金

$910,502

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$46,490	$77,373	$123,864	$15,312,522
206	$46,257	$77,607	$123,864	$15,234,915
207	$46,022	$77,841	$123,864	$15,157,074
208	$45,787	$78,077	$123,864	$15,078,997
209	$45,551	$78,312	$123,864	$15,000,685
210	$45,315	$78,549	$123,864	$14,922,136
211	$45,077	$78,786	$123,864	$14,843,350
212	$44,839	$79,024	$123,864	$14,764,326
213	$44,601	$79,263	$123,864	$14,685,063
214	$44,361	$79,502	$123,864	$14,605,560
215	$44,121	$79,743	$123,864	$14,525,818
216	$43,880	$79,983	$123,864	$14,445,834

第18年供款共

$1,486,362

第18年利息

$542,301

第18年共還本金

$944,061

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$43,638	$80,225	$123,864	$14,365,609
218	$43,396	$80,467	$123,864	$14,285,142
219	$43,153	$80,711	$123,864	$14,204,431
220	$42,909	$80,954	$123,864	$14,123,477
221	$42,665	$81,199	$123,864	$14,042,278
222	$42,419	$81,444	$123,864	$13,960,834
223	$42,173	$81,690	$123,864	$13,879,144
224	$41,927	$81,937	$123,864	$13,797,207
225	$41,679	$82,184	$123,864	$13,715,022
226	$41,431	$82,433	$123,864	$13,632,590
227	$41,182	$82,682	$123,864	$13,549,908
228	$40,932	$82,932	$123,864	$13,466,976

第19年供款共

$1,486,362

第19年利息

$507,504

第19年共還本金

$978,858

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$40,681	$83,182	$123,864	$13,383,794
230	$40,430	$83,433	$123,864	$13,300,361
231	$40,178	$83,685	$123,864	$13,216,676
232	$39,925	$83,938	$123,864	$13,132,737
233	$39,672	$84,192	$123,864	$13,048,546
234	$39,417	$84,446	$123,864	$12,964,100
235	$39,162	$84,701	$123,864	$12,879,398
236	$38,907	$84,957	$123,864	$12,794,441
237	$38,650	$85,214	$123,864	$12,709,228
238	$38,392	$85,471	$123,864	$12,623,757
239	$38,134	$85,729	$123,864	$12,538,027
240	$37,875	$85,988	$123,864	$12,452,039

第20年供款共

$1,486,362

第20年利息

$471,425

第20年共還本金

$1,014,937

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$37,616	$86,248	$123,864	$12,365,791
242	$37,355	$86,509	$123,864	$12,279,283
243	$37,094	$86,770	$123,864	$12,192,513
244	$36,832	$87,032	$123,864	$12,105,481
245	$36,569	$87,295	$123,864	$12,018,186
246	$36,305	$87,559	$123,864	$11,930,627
247	$36,040	$87,823	$123,864	$11,842,804
248	$35,775	$88,088	$123,864	$11,754,716
249	$35,509	$88,354	$123,864	$11,666,361
250	$35,242	$88,621	$123,864	$11,577,740
251	$34,974	$88,889	$123,864	$11,488,851
252	$34,706	$89,158	$123,864	$11,399,693

第21年供款共

$1,486,362

第21年利息

$434,016

第21年共還本金

$1,052,346

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$34,437	$89,427	$123,864	$11,310,266
254	$34,166	$89,697	$123,864	$11,220,569
255	$33,895	$89,968	$123,864	$11,130,601
256	$33,624	$90,240	$123,864	$11,040,361
257	$33,351	$90,512	$123,864	$10,949,849
258	$33,078	$90,786	$123,864	$10,859,063
259	$32,803	$91,060	$123,864	$10,768,003
260	$32,528	$91,335	$123,864	$10,676,668
261	$32,252	$91,611	$123,864	$10,585,057
262	$31,976	$91,888	$123,864	$10,493,169
263	$31,698	$92,165	$123,864	$10,401,003
264	$31,420	$92,444	$123,864	$10,308,559

第22年供款共

$1,486,362

第22年利息

$395,229

第22年共還本金

$1,091,134

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$31,140	$92,723	$123,864	$10,215,836
266	$30,860	$93,003	$123,864	$10,122,833
267	$30,579	$93,284	$123,864	$10,029,549
268	$30,298	$93,566	$123,864	$9,935,983
269	$30,015	$93,849	$123,864	$9,842,134
270	$29,731	$94,132	$123,864	$9,748,002
271	$29,447	$94,416	$123,864	$9,653,586
272	$29,162	$94,702	$123,864	$9,558,884
273	$28,876	$94,988	$123,864	$9,463,897
274	$28,589	$95,275	$123,864	$9,368,622
275	$28,301	$95,562	$123,864	$9,273,059
276	$28,012	$95,851	$123,864	$9,177,208

第23年供款共

$1,486,362

第23年利息

$355,011

第23年共還本金

$1,131,351

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$27,723	$96,141	$123,864	$9,081,067
278	$27,432	$96,431	$123,864	$8,984,636
279	$27,141	$96,722	$123,864	$8,887,914
280	$26,849	$97,015	$123,864	$8,790,899
281	$26,556	$97,308	$123,864	$8,693,592
282	$26,262	$97,602	$123,864	$8,595,990
283	$25,967	$97,896	$123,864	$8,498,093
284	$25,671	$98,192	$123,864	$8,399,901
285	$25,375	$98,489	$123,864	$8,301,412
286	$25,077	$98,786	$123,864	$8,202,626
287	$24,779	$99,085	$123,864	$8,103,541
288	$24,479	$99,384	$123,864	$8,004,157

第24年供款共

$1,486,362

第24年利息

$313,311

第24年共還本金

$1,173,051

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$24,179	$99,684	$123,864	$7,904,473
290	$23,878	$99,985	$123,864	$7,804,487
291	$23,576	$100,287	$123,864	$7,704,200
292	$23,273	$100,590	$123,864	$7,603,610
293	$22,969	$100,894	$123,864	$7,502,715
294	$22,664	$101,199	$123,864	$7,401,516
295	$22,359	$101,505	$123,864	$7,300,011
296	$22,052	$101,811	$123,864	$7,198,200
297	$21,745	$102,119	$123,864	$7,096,081
298	$21,436	$102,427	$123,864	$6,993,654
299	$21,127	$102,737	$123,864	$6,890,917
300	$20,816	$103,047	$123,864	$6,787,869

第25年供款共

$1,486,362

第25年利息

$270,075

第25年共還本金

$1,216,288

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$20,505	$103,359	$123,864	$6,684,511
302	$20,193	$103,671	$123,864	$6,580,840
303	$19,880	$103,984	$123,864	$6,476,856
304	$19,566	$104,298	$123,864	$6,372,558
305	$19,250	$104,613	$123,864	$6,267,945
306	$18,934	$104,929	$123,864	$6,163,016
307	$18,617	$105,246	$123,864	$6,057,770
308	$18,300	$105,564	$123,864	$5,952,206
309	$17,981	$105,883	$123,864	$5,846,323
310	$17,661	$106,203	$123,864	$5,740,120
311	$17,340	$106,524	$123,864	$5,633,597
312	$17,018	$106,845	$123,864	$5,526,751

第26年供款共

$1,486,362

第26年利息

$225,244

第26年共還本金

$1,261,118

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$16,695	$107,168	$123,864	$5,419,583
314	$16,372	$107,492	$123,864	$5,312,091
315	$16,047	$107,817	$123,864	$5,204,275
316	$15,721	$108,142	$123,864	$5,096,132
317	$15,395	$108,469	$123,864	$4,987,663
318	$15,067	$108,797	$123,864	$4,878,867
319	$14,738	$109,125	$123,864	$4,769,742
320	$14,409	$109,455	$123,864	$4,660,287
321	$14,078	$109,786	$123,864	$4,550,501
322	$13,746	$110,117	$123,864	$4,440,384
323	$13,414	$110,450	$123,864	$4,329,934
324	$13,080	$110,784	$123,864	$4,219,150

第27年供款共

$1,486,362

第27年利息

$178,761

第27年共還本金

$1,307,601

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$12,745	$111,118	$123,864	$4,108,032
326	$12,410	$111,454	$123,864	$3,996,578
327	$12,073	$111,791	$123,864	$3,884,788
328	$11,735	$112,128	$123,864	$3,772,660
329	$11,397	$112,467	$123,864	$3,660,193
330	$11,057	$112,807	$123,864	$3,547,386
331	$10,716	$113,147	$123,864	$3,434,238
332	$10,374	$113,489	$123,864	$3,320,749
333	$10,031	$113,832	$123,864	$3,206,917
334	$9,688	$114,176	$123,864	$3,092,741
335	$9,343	$114,521	$123,864	$2,978,220
336	$8,997	$114,867	$123,864	$2,863,353

第28年供款共

$1,486,362

第28年利息

$130,565

第28年共還本金

$1,355,797

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$8,650	$115,214	$123,864	$2,748,140
338	$8,302	$115,562	$123,864	$2,632,578
339	$7,953	$115,911	$123,864	$2,516,667
340	$7,602	$116,261	$123,864	$2,400,406
341	$7,251	$116,612	$123,864	$2,283,793
342	$6,899	$116,965	$123,864	$2,166,829
343	$6,546	$117,318	$123,864	$2,049,511
344	$6,191	$117,672	$123,864	$1,931,839
345	$5,836	$118,028	$123,864	$1,813,811
346	$5,479	$118,384	$123,864	$1,695,426
347	$5,122	$118,742	$123,864	$1,576,685
348	$4,763	$119,101	$123,864	$1,457,584

第29年供款共

$1,486,362

第29年利息

$80,593

第29年共還本金

$1,405,769

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,403	$119,460	$123,864	$1,338,123
350	$4,042	$119,821	$123,864	$1,218,302
351	$3,680	$120,183	$123,864	$1,098,119
352	$3,317	$120,546	$123,864	$977,573
353	$2,953	$120,910	$123,864	$856,662
354	$2,588	$121,276	$123,864	$735,386
355	$2,221	$121,642	$123,864	$613,744
356	$1,854	$122,010	$123,864	$491,735
357	$1,485	$122,378	$123,864	$369,357
358	$1,116	$122,748	$123,864	$246,609
359	$745	$123,119	$123,864	$123,490
360	$373	$123,490	$123,864	$0

第30年供款共

$1,486,362

第30年利息

$28,779

第30年共還本金

$1,457,584

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$25,760,873

免責聲明

筍盤推介

按揭保險費
info