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$17,812,489

每月供款
$70,869

首期

$-8,030,000

總貸款額

$16,030,000

總利息

$9,482,489

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-7,700,000

按月供比率計算

$141,736

置業成本總預算

HK$-7,700,000

首期

$-8,030,000
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

$141,736

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

馬鞍山天宇海第2A座

thumb_up

3房企理裝修

實

665 呎

@12,752

建

875 呎

@9,691

local_fire_department 至HIT directions_run 日內即走

售$848 萬

實

665 呎

@12,752

建

875 呎

@9,691

售$848 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山嘉華星濤灣第02座

thumb_up

全海景******可另連車位

實

541 呎

@13,863

建

736 呎

@10,190

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$750 萬

實

541 呎

@13,863

建

736 呎

@10,190

售$750 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

VR實景

馬鞍山 DOUBLE COVE PH 03北水靚盤,大兩房半海星灣海景,罕有高層抵買,歡迎查詢

thumb_up

DOUBLE COVE PH 03 北水靚盤,大兩房半海星灣海景,罕有高層抵買,歡迎查詢

實

546 呎

@15,751

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$860 萬

實

546 呎

@15,751

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山海柏花園第03座

thumb_up

海柏花園海景2房

實

412 呎

@18,204

建

561 呎

@13,369

local_fire_department 至HIT

售$750 萬

實

412 呎

@18,204

建

561 呎

@13,369

售$750 萬

local_fire_department 至HIT

馬鞍山新港城 A座

thumb_up

新港城A座高層3房套

實

568 呎

@12,852

建

687 呎

@10,626

local_fire_department 至HIT

售$730 萬

實

568 呎

@12,852

建

687 呎

@10,626

售$730 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

風水屋連靚車位~住到風生水起~👍

實

831 呎

@9,386

建

1,125 呎

@6,933

hotel_class 樓王

售$780 萬

實

831 呎

@9,386

建

1,125 呎

@6,933

售$780 萬

hotel_class 樓王

獨家

馬鞍山聽濤雅苑第04座

thumb_up

開揚市景, 業主有心求賣

實

733 呎

@10,914

建

906 呎

@8,830

local_fire_department 至HIT

售$800 萬

實

733 呎

@10,914

建

906 呎

@8,830

售$800 萬

local_fire_department 至HIT

VR實景

馬鞍山觀瀾雅軒

thumb_up

大廳大房靚池海景

實

605 呎

@13,207

建

808 呎

@9,889

local_fire_department 至HIT

售$799 萬

實

605 呎

@13,207

建

808 呎

@9,889

售$799 萬

local_fire_department 至HIT

粉嶺蔚翠花園第06座

thumb_up

激荀蔚翠花園三房兩廳一套厠連地面車位近電梯口

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

清水灣相思灣

thumb_up

海景花園村屋

建

700 呎

@12,857

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$900 萬

建

700 呎

@12,857

售$900 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

沙田薈蕎

thumb_up

"城中綠土"覆式1房1士多房+253呎私人花園

實

507 呎

@17,751

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$900 萬

實

507 呎

@17,751

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山翠擁華庭

thumb_up

*靚裝修放盤!三房半雅裝筍盤*實盤實相罕有推介

實

765 呎

@10,196

建

988 呎

@7,895

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$780 萬

實

765 呎

@10,196

建

988 呎

@7,895

售$780 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$95,939	$73,721	$60,413	$51,559
1.500	$99,505	$77,352	$64,110	$55,323
2.000	$103,154	$81,093	$67,944	$59,250
2.500	$106,886	$84,943	$71,913	$63,338
3.000	$110,700	$88,902	$76,016	$67,583
3.375	$113,614	$91,941	$79,179	$70,868
3.500	$114,596	$92,968	$80,250	$71,982
4.000	$118,572	$97,139	$84,612	$76,530
4.500	$122,628	$101,414	$89,100	$81,222
5.000	$126,764	$105,791	$93,710	$86,053
5.500	$130,978	$110,268	$98,438	$91,017
6.000	$135,270	$114,844	$103,282	$96,108

每月供款$70,869

年期

30年

貸款金額

$16,030,000

總利息

$9,482,489

總貸款連利息

$25,512,489

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$45,084	$25,784	$70,868	$16,004,216
2	$45,012	$25,856	$70,868	$15,978,360
3	$44,939	$25,929	$70,868	$15,952,431
4	$44,866	$26,002	$70,868	$15,926,429
5	$44,793	$26,075	$70,868	$15,900,355
6	$44,720	$26,148	$70,868	$15,874,206
7	$44,646	$26,222	$70,868	$15,847,984
8	$44,572	$26,296	$70,868	$15,821,689
9	$44,499	$26,370	$70,868	$15,795,319
10	$44,424	$26,444	$70,868	$15,768,876
11	$44,350	$26,518	$70,868	$15,742,358
12	$44,275	$26,593	$70,868	$15,715,765

第1年供款共

$850,416

第1年利息

$536,181

第1年共還本金

$314,235

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$44,201	$26,667	$70,868	$15,689,098
14	$44,126	$26,742	$70,868	$15,662,355
15	$44,050	$26,818	$70,868	$15,635,537
16	$43,975	$26,893	$70,868	$15,608,644
17	$43,899	$26,969	$70,868	$15,581,676
18	$43,823	$27,045	$70,868	$15,554,631
19	$43,747	$27,121	$70,868	$15,527,511
20	$43,671	$27,197	$70,868	$15,500,314
21	$43,595	$27,273	$70,868	$15,473,040
22	$43,518	$27,350	$70,868	$15,445,690
23	$43,441	$27,427	$70,868	$15,418,263
24	$43,364	$27,504	$70,868	$15,390,759

第2年供款共

$850,416

第2年利息

$525,410

第2年共還本金

$325,006

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$43,287	$27,582	$70,868	$15,363,177
26	$43,209	$27,659	$70,868	$15,335,518
27	$43,131	$27,737	$70,868	$15,307,781
28	$43,053	$27,815	$70,868	$15,279,967
29	$42,975	$27,893	$70,868	$15,252,073
30	$42,896	$27,972	$70,868	$15,224,102
31	$42,818	$28,050	$70,868	$15,196,052
32	$42,739	$28,129	$70,868	$15,167,923
33	$42,660	$28,208	$70,868	$15,139,714
34	$42,580	$28,288	$70,868	$15,111,427
35	$42,501	$28,367	$70,868	$15,083,060
36	$42,421	$28,447	$70,868	$15,054,613

第3年供款共

$850,416

第3年利息

$514,270

第3年共還本金

$336,146

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$42,341	$28,527	$70,868	$15,026,086
38	$42,261	$28,607	$70,868	$14,997,479
39	$42,180	$28,688	$70,868	$14,968,791
40	$42,100	$28,768	$70,868	$14,940,023
41	$42,019	$28,849	$70,868	$14,911,173
42	$41,938	$28,930	$70,868	$14,882,243
43	$41,856	$29,012	$70,868	$14,853,231
44	$41,775	$29,093	$70,868	$14,824,138
45	$41,693	$29,175	$70,868	$14,794,963
46	$41,611	$29,257	$70,868	$14,765,706
47	$41,529	$29,339	$70,868	$14,736,366
48	$41,446	$29,422	$70,868	$14,706,944

第4年供款共

$850,416

第4年利息

$502,748

第4年共還本金

$347,668

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$41,363	$29,505	$70,868	$14,677,440
50	$41,280	$29,588	$70,868	$14,647,852
51	$41,197	$29,671	$70,868	$14,618,181
52	$41,114	$29,754	$70,868	$14,588,427
53	$41,030	$29,838	$70,868	$14,558,588
54	$40,946	$29,922	$70,868	$14,528,666
55	$40,862	$30,006	$70,868	$14,498,660
56	$40,777	$30,091	$70,868	$14,468,570
57	$40,693	$30,175	$70,868	$14,438,395
58	$40,608	$30,260	$70,868	$14,408,135
59	$40,523	$30,345	$70,868	$14,377,789
60	$40,438	$30,430	$70,868	$14,347,359

第5年供款共

$850,416

第5年利息

$490,831

第5年共還本金

$359,585

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$40,352	$30,516	$70,868	$14,316,843
62	$40,266	$30,602	$70,868	$14,286,241
63	$40,180	$30,688	$70,868	$14,255,553
64	$40,094	$30,774	$70,868	$14,224,779
65	$40,007	$30,861	$70,868	$14,193,918
66	$39,920	$30,948	$70,868	$14,162,970
67	$39,833	$31,035	$70,868	$14,131,936
68	$39,746	$31,122	$70,868	$14,100,814
69	$39,659	$31,209	$70,868	$14,069,604
70	$39,571	$31,297	$70,868	$14,038,307
71	$39,483	$31,385	$70,868	$14,006,922
72	$39,394	$31,474	$70,868	$13,975,448

第6年供款共

$850,416

第6年利息

$478,505

第6年共還本金

$371,911

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$39,306	$31,562	$70,868	$13,943,886
74	$39,217	$31,651	$70,868	$13,912,235
75	$39,128	$31,740	$70,868	$13,880,495
76	$39,039	$31,829	$70,868	$13,848,666
77	$38,949	$31,919	$70,868	$13,816,747
78	$38,860	$32,008	$70,868	$13,784,739
79	$38,770	$32,098	$70,868	$13,752,641
80	$38,679	$32,189	$70,868	$13,720,452
81	$38,589	$32,279	$70,868	$13,688,173
82	$38,498	$32,370	$70,868	$13,655,803
83	$38,407	$32,461	$70,868	$13,623,342
84	$38,316	$32,552	$70,868	$13,590,789

第7年供款共

$850,416

第7年利息

$465,757

第7年共還本金

$384,659

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$38,224	$32,644	$70,868	$13,558,145
86	$38,132	$32,736	$70,868	$13,525,409
87	$38,040	$32,828	$70,868	$13,492,582
88	$37,948	$32,920	$70,868	$13,459,662
89	$37,855	$33,013	$70,868	$13,426,649
90	$37,762	$33,106	$70,868	$13,393,543
91	$37,669	$33,199	$70,868	$13,360,345
92	$37,576	$33,292	$70,868	$13,327,052
93	$37,482	$33,386	$70,868	$13,293,667
94	$37,388	$33,480	$70,868	$13,260,187
95	$37,294	$33,574	$70,868	$13,226,613
96	$37,200	$33,668	$70,868	$13,192,945

第8年供款共

$850,416

第8年利息

$452,572

第8年共還本金

$397,844

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$37,105	$33,763	$70,868	$13,159,182
98	$37,010	$33,858	$70,868	$13,125,325
99	$36,915	$33,953	$70,868	$13,091,372
100	$36,819	$34,049	$70,868	$13,057,323
101	$36,724	$34,144	$70,868	$13,023,179
102	$36,628	$34,240	$70,868	$12,988,938
103	$36,531	$34,337	$70,868	$12,954,602
104	$36,435	$34,433	$70,868	$12,920,169
105	$36,338	$34,530	$70,868	$12,885,639
106	$36,241	$34,627	$70,868	$12,851,011
107	$36,143	$34,725	$70,868	$12,816,287
108	$36,046	$34,822	$70,868	$12,781,465

第9年供款共

$850,416

第9年利息

$438,936

第9年共還本金

$411,481

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$35,948	$34,920	$70,868	$12,746,544
110	$35,850	$35,018	$70,868	$12,711,526
111	$35,751	$35,117	$70,868	$12,676,409
112	$35,652	$35,216	$70,868	$12,641,194
113	$35,553	$35,315	$70,868	$12,605,879
114	$35,454	$35,414	$70,868	$12,570,465
115	$35,354	$35,514	$70,868	$12,534,951
116	$35,255	$35,613	$70,868	$12,499,338
117	$35,154	$35,714	$70,868	$12,463,624
118	$35,054	$35,814	$70,868	$12,427,810
119	$34,953	$35,915	$70,868	$12,391,895
120	$34,852	$36,016	$70,868	$12,355,880

第10年供款共

$850,416

第10年利息

$424,831

第10年共還本金

$425,585

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$34,751	$36,117	$70,868	$12,319,762
122	$34,649	$36,219	$70,868	$12,283,544
123	$34,547	$36,321	$70,868	$12,247,223
124	$34,445	$36,423	$70,868	$12,210,800
125	$34,343	$36,525	$70,868	$12,174,275
126	$34,240	$36,628	$70,868	$12,137,647
127	$34,137	$36,731	$70,868	$12,100,917
128	$34,034	$36,834	$70,868	$12,064,082
129	$33,930	$36,938	$70,868	$12,027,145
130	$33,826	$37,042	$70,868	$11,990,103
131	$33,722	$37,146	$70,868	$11,952,957
132	$33,618	$37,250	$70,868	$11,915,707

第11年供款共

$850,416

第11年利息

$410,243

第11年共還本金

$440,173

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$33,513	$37,355	$70,868	$11,878,352
134	$33,408	$37,460	$70,868	$11,840,891
135	$33,303	$37,566	$70,868	$11,803,326
136	$33,197	$37,671	$70,868	$11,765,655
137	$33,091	$37,777	$70,868	$11,727,878
138	$32,985	$37,883	$70,868	$11,689,994
139	$32,878	$37,990	$70,868	$11,652,004
140	$32,771	$38,097	$70,868	$11,613,908
141	$32,664	$38,204	$70,868	$11,575,704
142	$32,557	$38,311	$70,868	$11,537,392
143	$32,449	$38,419	$70,868	$11,498,973
144	$32,341	$38,527	$70,868	$11,460,446

第12年供款共

$850,416

第12年利息

$395,156

第12年共還本金

$455,261

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$32,233	$38,636	$70,868	$11,421,811
146	$32,124	$38,744	$70,868	$11,383,066
147	$32,015	$38,853	$70,868	$11,344,213
148	$31,906	$38,962	$70,868	$11,305,251
149	$31,796	$39,072	$70,868	$11,266,179
150	$31,686	$39,182	$70,868	$11,226,997
151	$31,576	$39,292	$70,868	$11,187,705
152	$31,465	$39,403	$70,868	$11,148,302
153	$31,355	$39,513	$70,868	$11,108,789
154	$31,243	$39,625	$70,868	$11,069,164
155	$31,132	$39,736	$70,868	$11,029,428
156	$31,020	$39,848	$70,868	$10,989,580

第13年供款共

$850,416

第13年利息

$379,551

第13年共還本金

$470,866

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$30,908	$39,960	$70,868	$10,949,621
158	$30,796	$40,072	$70,868	$10,909,548
159	$30,683	$40,185	$70,868	$10,869,364
160	$30,570	$40,298	$70,868	$10,829,066
161	$30,457	$40,411	$70,868	$10,788,654
162	$30,343	$40,525	$70,868	$10,748,129
163	$30,229	$40,639	$70,868	$10,707,490
164	$30,115	$40,753	$70,868	$10,666,737
165	$30,000	$40,868	$70,868	$10,625,869
166	$29,885	$40,983	$70,868	$10,584,887
167	$29,770	$41,098	$70,868	$10,543,789
168	$29,654	$41,214	$70,868	$10,502,575

第14年供款共

$850,416

第14年利息

$363,411

第14年共還本金

$487,005

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$29,538	$41,330	$70,868	$10,461,245
170	$29,422	$41,446	$70,868	$10,419,800
171	$29,306	$41,562	$70,868	$10,378,237
172	$29,189	$41,679	$70,868	$10,336,558
173	$29,072	$41,796	$70,868	$10,294,762
174	$28,954	$41,914	$70,868	$10,252,848
175	$28,836	$42,032	$70,868	$10,210,816
176	$28,718	$42,150	$70,868	$10,168,666
177	$28,599	$42,269	$70,868	$10,126,397
178	$28,480	$42,388	$70,868	$10,084,010
179	$28,361	$42,507	$70,868	$10,041,503
180	$28,242	$42,626	$70,868	$9,998,876

第15年供款共

$850,416

第15年利息

$346,718

第15年共還本金

$503,699

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$28,122	$42,746	$70,868	$9,956,130
182	$28,002	$42,866	$70,868	$9,913,264
183	$27,881	$42,987	$70,868	$9,870,277
184	$27,760	$43,108	$70,868	$9,827,169
185	$27,639	$43,229	$70,868	$9,783,940
186	$27,517	$43,351	$70,868	$9,740,589
187	$27,395	$43,473	$70,868	$9,697,117
188	$27,273	$43,595	$70,868	$9,653,522
189	$27,151	$43,717	$70,868	$9,609,804
190	$27,028	$43,840	$70,868	$9,565,964
191	$26,904	$43,964	$70,868	$9,522,000
192	$26,781	$44,087	$70,868	$9,477,913

第16年供款共

$850,416

第16年利息

$329,452

第16年共還本金

$520,964

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$26,657	$44,211	$70,868	$9,433,701
194	$26,532	$44,336	$70,868	$9,389,366
195	$26,408	$44,460	$70,868	$9,344,905
196	$26,283	$44,585	$70,868	$9,300,320
197	$26,157	$44,711	$70,868	$9,255,609
198	$26,031	$44,837	$70,868	$9,210,772
199	$25,905	$44,963	$70,868	$9,165,809
200	$25,779	$45,089	$70,868	$9,120,720
201	$25,652	$45,216	$70,868	$9,075,504
202	$25,525	$45,343	$70,868	$9,030,161
203	$25,397	$45,471	$70,868	$8,984,690
204	$25,269	$45,599	$70,868	$8,939,092

第17年供款共

$850,416

第17年利息

$311,595

第17年共還本金

$538,821

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$25,141	$45,727	$70,868	$8,893,365
206	$25,013	$45,855	$70,868	$8,847,510
207	$24,884	$45,984	$70,868	$8,801,525
208	$24,754	$46,114	$70,868	$8,755,411
209	$24,625	$46,243	$70,868	$8,709,168
210	$24,495	$46,373	$70,868	$8,662,794
211	$24,364	$46,504	$70,868	$8,616,291
212	$24,233	$46,635	$70,868	$8,569,656
213	$24,102	$46,766	$70,868	$8,522,890
214	$23,971	$46,897	$70,868	$8,475,993
215	$23,839	$47,029	$70,868	$8,428,963
216	$23,706	$47,162	$70,868	$8,381,802

第18年供款共

$850,416

第18年利息

$293,126

第18年共還本金

$557,290

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$23,574	$47,294	$70,868	$8,334,508
218	$23,441	$47,427	$70,868	$8,287,080
219	$23,307	$47,561	$70,868	$8,239,520
220	$23,174	$47,694	$70,868	$8,191,825
221	$23,040	$47,829	$70,868	$8,143,997
222	$22,905	$47,963	$70,868	$8,096,034
223	$22,770	$48,098	$70,868	$8,047,936
224	$22,635	$48,233	$70,868	$7,999,703
225	$22,499	$48,369	$70,868	$7,951,334
226	$22,363	$48,505	$70,868	$7,902,829
227	$22,227	$48,641	$70,868	$7,854,188
228	$22,090	$48,778	$70,868	$7,805,409

第19年供款共

$850,416

第19年利息

$274,024

第19年共還本金

$576,392

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$21,953	$48,915	$70,868	$7,756,494
230	$21,815	$49,053	$70,868	$7,707,441
231	$21,677	$49,191	$70,868	$7,658,250
232	$21,539	$49,329	$70,868	$7,608,921
233	$21,400	$49,468	$70,868	$7,559,453
234	$21,261	$49,607	$70,868	$7,509,846
235	$21,121	$49,747	$70,868	$7,460,100
236	$20,982	$49,886	$70,868	$7,410,213
237	$20,841	$50,027	$70,868	$7,360,186
238	$20,701	$50,167	$70,868	$7,310,019
239	$20,559	$50,309	$70,868	$7,259,710
240	$20,418	$50,450	$70,868	$7,209,260

第20年供款共

$850,416

第20年利息

$254,267

第20年共還本金

$596,149

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$20,276	$50,592	$70,868	$7,158,668
242	$20,134	$50,734	$70,868	$7,107,934
243	$19,991	$50,877	$70,868	$7,057,057
244	$19,848	$51,020	$70,868	$7,006,037
245	$19,704	$51,164	$70,868	$6,954,873
246	$19,561	$51,307	$70,868	$6,903,566
247	$19,416	$51,452	$70,868	$6,852,114
248	$19,272	$51,596	$70,868	$6,800,518
249	$19,126	$51,742	$70,868	$6,748,776
250	$18,981	$51,887	$70,868	$6,696,889
251	$18,835	$52,033	$70,868	$6,644,856
252	$18,689	$52,179	$70,868	$6,592,677

第21年供款共

$850,416

第21年利息

$233,833

第21年共還本金

$616,583

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$18,542	$52,326	$70,868	$6,540,351
254	$18,395	$52,473	$70,868	$6,487,877
255	$18,247	$52,621	$70,868	$6,435,256
256	$18,099	$52,769	$70,868	$6,382,488
257	$17,951	$52,917	$70,868	$6,329,570
258	$17,802	$53,066	$70,868	$6,276,504
259	$17,653	$53,215	$70,868	$6,223,289
260	$17,503	$53,365	$70,868	$6,169,924
261	$17,353	$53,515	$70,868	$6,116,409
262	$17,202	$53,666	$70,868	$6,062,743
263	$17,051	$53,817	$70,868	$6,008,927
264	$16,900	$53,968	$70,868	$5,954,959

第22年供款共

$850,416

第22年利息

$212,698

第22年共還本金

$637,718

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$16,748	$54,120	$70,868	$5,900,839
266	$16,596	$54,272	$70,868	$5,846,567
267	$16,443	$54,425	$70,868	$5,792,142
268	$16,290	$54,578	$70,868	$5,737,565
269	$16,137	$54,731	$70,868	$5,682,834
270	$15,983	$54,885	$70,868	$5,627,949
271	$15,829	$55,039	$70,868	$5,572,909
272	$15,674	$55,194	$70,868	$5,517,715
273	$15,519	$55,349	$70,868	$5,462,366
274	$15,363	$55,505	$70,868	$5,406,860
275	$15,207	$55,661	$70,868	$5,351,199
276	$15,050	$55,818	$70,868	$5,295,381

第23年供款共

$850,416

第23年利息

$190,839

第23年共還本金

$659,577

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$14,893	$55,975	$70,868	$5,239,407
278	$14,736	$56,132	$70,868	$5,183,274
279	$14,578	$56,290	$70,868	$5,126,984
280	$14,420	$56,448	$70,868	$5,070,536
281	$14,261	$56,607	$70,868	$5,013,929
282	$14,102	$56,766	$70,868	$4,957,163
283	$13,942	$56,926	$70,868	$4,900,237
284	$13,782	$57,086	$70,868	$4,843,150
285	$13,621	$57,247	$70,868	$4,785,904
286	$13,460	$57,408	$70,868	$4,728,496
287	$13,299	$57,569	$70,868	$4,670,927
288	$13,137	$57,731	$70,868	$4,613,196

第24年供款共

$850,416

第24年利息

$168,231

第24年共還本金

$682,185

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$12,975	$57,893	$70,868	$4,555,303
290	$12,812	$58,056	$70,868	$4,497,246
291	$12,649	$58,220	$70,868	$4,439,027
292	$12,485	$58,383	$70,868	$4,380,644
293	$12,321	$58,547	$70,868	$4,322,096
294	$12,156	$58,712	$70,868	$4,263,384
295	$11,991	$58,877	$70,868	$4,204,507
296	$11,825	$59,043	$70,868	$4,145,464
297	$11,659	$59,209	$70,868	$4,086,255
298	$11,493	$59,375	$70,868	$4,026,880
299	$11,326	$59,542	$70,868	$3,967,337
300	$11,158	$59,710	$70,868	$3,907,627

第25年供款共

$850,416

第25年利息

$144,848

第25年共還本金

$705,569

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$10,990	$59,878	$70,868	$3,847,749
302	$10,822	$60,046	$70,868	$3,787,703
303	$10,653	$60,215	$70,868	$3,727,488
304	$10,484	$60,384	$70,868	$3,667,104
305	$10,314	$60,554	$70,868	$3,606,549
306	$10,143	$60,725	$70,868	$3,545,825
307	$9,973	$60,895	$70,868	$3,484,929
308	$9,801	$61,067	$70,868	$3,423,863
309	$9,630	$61,238	$70,868	$3,362,624
310	$9,457	$61,411	$70,868	$3,301,214
311	$9,285	$61,583	$70,868	$3,239,630
312	$9,111	$61,757	$70,868	$3,177,874

第26年供款共

$850,416

第26年利息

$120,663

第26年共還本金

$729,754

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,938	$61,930	$70,868	$3,115,943
314	$8,764	$62,104	$70,868	$3,053,839
315	$8,589	$62,279	$70,868	$2,991,560
316	$8,414	$62,454	$70,868	$2,929,106
317	$8,238	$62,630	$70,868	$2,866,476
318	$8,062	$62,806	$70,868	$2,803,670
319	$7,885	$62,983	$70,868	$2,740,687
320	$7,708	$63,160	$70,868	$2,677,527
321	$7,531	$63,337	$70,868	$2,614,190
322	$7,352	$63,516	$70,868	$2,550,674
323	$7,174	$63,694	$70,868	$2,486,980
324	$6,995	$63,873	$70,868	$2,423,106

第27年供款共

$850,416

第27年利息

$95,649

第27年共還本金

$754,767

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,815	$64,053	$70,868	$2,359,053
326	$6,635	$64,233	$70,868	$2,294,820
327	$6,454	$64,414	$70,868	$2,230,406
328	$6,273	$64,595	$70,868	$2,165,811
329	$6,091	$64,777	$70,868	$2,101,035
330	$5,909	$64,959	$70,868	$2,036,076
331	$5,726	$65,142	$70,868	$1,970,934
332	$5,543	$65,325	$70,868	$1,905,609
333	$5,360	$65,508	$70,868	$1,840,101
334	$5,175	$65,693	$70,868	$1,774,408
335	$4,991	$65,877	$70,868	$1,708,531
336	$4,805	$66,063	$70,868	$1,642,468

第28年供款共

$850,416

第28年利息

$69,778

第28年共還本金

$780,638

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,619	$66,249	$70,868	$1,576,219
338	$4,433	$66,435	$70,868	$1,509,784
339	$4,246	$66,622	$70,868	$1,443,163
340	$4,059	$66,809	$70,868	$1,376,354
341	$3,871	$66,997	$70,868	$1,309,357
342	$3,683	$67,185	$70,868	$1,242,171
343	$3,494	$67,374	$70,868	$1,174,797
344	$3,304	$67,564	$70,868	$1,107,233
345	$3,114	$67,754	$70,868	$1,039,479
346	$2,924	$67,944	$70,868	$971,534
347	$2,732	$68,136	$70,868	$903,399
348	$2,541	$68,327	$70,868	$835,072

第29年供款共

$850,416

第29年利息

$43,020

第29年共還本金

$807,396

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,349	$68,519	$70,868	$766,552
350	$2,156	$68,712	$70,868	$697,840
351	$1,963	$68,905	$70,868	$628,935
352	$1,769	$69,099	$70,868	$559,836
353	$1,575	$69,293	$70,868	$490,542
354	$1,380	$69,488	$70,868	$421,054
355	$1,184	$69,684	$70,868	$351,370
356	$988	$69,880	$70,868	$281,490
357	$792	$70,076	$70,868	$211,414
358	$595	$70,273	$70,868	$141,140
359	$397	$70,471	$70,868	$70,669
360	$199	$70,669	$70,868	$0

第30年供款共

$850,416

第30年利息

$15,345

第30年共還本金

$835,072

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$17,812,489

免責聲明

筍盤推介

按揭保險費
info