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$18,904,020

每月供款
$77,012

首期

$-9,150,000

總貸款額

$17,150,000

總利息

$10,574,020

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-8,820,000

按月供比率計算

$154,022

置業成本總預算

HK$-8,820,000

首期

$-9,150,000
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

$154,022

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期駿岸第07座

thumb_up

迎海第04期駿岸 2房連儲物室實用四正

實

565 呎

@15,575

verified 首置必買

售$880 萬

實

565 呎

@15,575

售$880 萬

verified 首置必買

VR實景

馬鞍山新港城

thumb_up

極高層開揚居高臨下向南球場景三房企理

實

527 呎

@13,852

建

696 呎

@10,489

local_fire_department 至HIT

售$730 萬

實

527 呎

@13,852

建

696 呎

@10,489

售$730 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第06座

thumb_up

馬鞍山聽濤雅苑套3房加多用途房

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

馬鞍山泓碧第01座

thumb_up

泓碧高層海景2房另加什物房

實

520 呎

@17,115

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$890 萬

實

520 呎

@17,115

售$890 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@15,060

local_fire_department 至HIT

售$750 萬

實

498 呎

@15,060

售$750 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

馬鞍山海典居第02座

thumb_up

海典居罕有東南2房放賣市中心有露台

實

558 呎

@13,530

建

733 呎

@10,300

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$755 萬

實

558 呎

@13,530

建

733 呎

@10,300

售$755 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

西貢逸瓏園

thumb_up

西貢市低密度

實

525 呎

@14,286

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$750 萬

實

525 呎

@14,286

售$750 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,706

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$750 萬

實

510 呎

@14,706

售$750 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山馬鞍山中心第03座

thumb_up

馬鞍山中心第03座

實

541 呎

@13,678

建

727 呎

@10,179

local_fire_department 至HIT

售$740 萬

實

541 呎

@13,678

建

727 呎

@10,179

售$740 萬

local_fire_department 至HIT

大埔嵐山

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,577

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$808 萬

實

942 呎

@8,577

售$808 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

VR實景

馬鞍山雲海第01期榕海臺第01座

thumb_up

雲海榕海臺 1房低密度高尚住宅

實

383 呎

@18,799

transfer_within_a_station 人才必選

售$720 萬

實

383 呎

@18,799

售$720 萬

transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$102,642	$78,872	$64,634	$55,161
1.500	$106,457	$82,757	$68,589	$59,188
2.000	$110,362	$86,759	$72,691	$63,390
2.500	$114,354	$90,878	$76,938	$67,763
3.000	$118,435	$95,113	$81,327	$72,305
3.500	$122,602	$99,463	$85,857	$77,011
4.000	$126,856	$103,926	$90,524	$81,877
4.500	$131,196	$108,499	$95,325	$86,897
5.000	$135,621	$113,182	$100,257	$92,065
5.500	$140,130	$117,973	$105,316	$97,376
6.000	$144,721	$122,868	$110,498	$102,823

每月供款$77,012

年期

30年

貸款金額

$17,150,000

總利息

$10,574,020

總貸款連利息

$27,724,020

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$50,021	$26,990	$77,011	$17,123,010
2	$49,942	$27,069	$77,011	$17,095,941
3	$49,863	$27,148	$77,011	$17,068,793
4	$49,784	$27,227	$77,011	$17,041,565
5	$49,705	$27,307	$77,011	$17,014,259
6	$49,625	$27,386	$77,011	$16,986,873
7	$49,545	$27,466	$77,011	$16,959,406
8	$49,465	$27,546	$77,011	$16,931,860
9	$49,385	$27,627	$77,011	$16,904,234
10	$49,304	$27,707	$77,011	$16,876,527
11	$49,223	$27,788	$77,011	$16,848,739
12	$49,142	$27,869	$77,011	$16,820,870

第1年供款共

$924,134

第1年利息

$595,004

第1年共還本金

$329,130

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$49,061	$27,950	$77,011	$16,792,919
14	$48,979	$28,032	$77,011	$16,764,887
15	$48,898	$28,114	$77,011	$16,736,774
16	$48,816	$28,196	$77,011	$16,708,578
17	$48,733	$28,278	$77,011	$16,680,300
18	$48,651	$28,360	$77,011	$16,651,940
19	$48,568	$28,443	$77,011	$16,623,497
20	$48,485	$28,526	$77,011	$16,594,971
21	$48,402	$28,609	$77,011	$16,566,362
22	$48,319	$28,693	$77,011	$16,537,669
23	$48,235	$28,776	$77,011	$16,508,893
24	$48,151	$28,860	$77,011	$16,480,033

第2年供款共

$924,134

第2年利息

$583,297

第2年共還本金

$340,837

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$48,067	$28,944	$77,011	$16,451,089
26	$47,982	$29,029	$77,011	$16,422,060
27	$47,898	$29,113	$77,011	$16,392,946
28	$47,813	$29,198	$77,011	$16,363,748
29	$47,728	$29,284	$77,011	$16,334,464
30	$47,642	$29,369	$77,011	$16,305,095
31	$47,557	$29,455	$77,011	$16,275,641
32	$47,471	$29,541	$77,011	$16,246,100
33	$47,384	$29,627	$77,011	$16,216,473
34	$47,298	$29,713	$77,011	$16,186,760
35	$47,211	$29,800	$77,011	$16,156,960
36	$47,124	$29,887	$77,011	$16,127,074

第3年供款共

$924,134

第3年利息

$571,175

第3年共還本金

$352,959

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$47,037	$29,974	$77,011	$16,097,100
38	$46,950	$30,061	$77,011	$16,067,039
39	$46,862	$30,149	$77,011	$16,036,890
40	$46,774	$30,237	$77,011	$16,006,653
41	$46,686	$30,325	$77,011	$15,976,328
42	$46,598	$30,414	$77,011	$15,945,914
43	$46,509	$30,502	$77,011	$15,915,412
44	$46,420	$30,591	$77,011	$15,884,821
45	$46,331	$30,680	$77,011	$15,854,140
46	$46,241	$30,770	$77,011	$15,823,370
47	$46,151	$30,860	$77,011	$15,792,511
48	$46,061	$30,950	$77,011	$15,761,561

第4年供款共

$924,134

第4年利息

$558,621

第4年共還本金

$365,513

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$45,971	$31,040	$77,011	$15,730,521
50	$45,881	$31,130	$77,011	$15,699,391
51	$45,790	$31,221	$77,011	$15,668,169
52	$45,699	$31,312	$77,011	$15,636,857
53	$45,607	$31,404	$77,011	$15,605,453
54	$45,516	$31,495	$77,011	$15,573,958
55	$45,424	$31,587	$77,011	$15,542,371
56	$45,332	$31,679	$77,011	$15,510,692
57	$45,240	$31,772	$77,011	$15,478,920
58	$45,147	$31,864	$77,011	$15,447,056
59	$45,054	$31,957	$77,011	$15,415,098
60	$44,961	$32,050	$77,011	$15,383,048

第5年供款共

$924,134

第5年利息

$545,621

第5年共還本金

$378,513

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$44,867	$32,144	$77,011	$15,350,904
62	$44,773	$32,238	$77,011	$15,318,666
63	$44,679	$32,332	$77,011	$15,286,335
64	$44,585	$32,426	$77,011	$15,253,909
65	$44,491	$32,521	$77,011	$15,221,388
66	$44,396	$32,615	$77,011	$15,188,773
67	$44,301	$32,711	$77,011	$15,156,062
68	$44,205	$32,806	$77,011	$15,123,256
69	$44,109	$32,902	$77,011	$15,090,354
70	$44,014	$32,998	$77,011	$15,057,357
71	$43,917	$33,094	$77,011	$15,024,263
72	$43,821	$33,190	$77,011	$14,991,072

第6年供款共

$924,134

第6年利息

$532,158

第6年共還本金

$391,976

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$43,724	$33,287	$77,011	$14,957,785
74	$43,627	$33,384	$77,011	$14,924,401
75	$43,530	$33,482	$77,011	$14,890,919
76	$43,432	$33,579	$77,011	$14,857,340
77	$43,334	$33,677	$77,011	$14,823,663
78	$43,236	$33,775	$77,011	$14,789,887
79	$43,137	$33,874	$77,011	$14,756,013
80	$43,038	$33,973	$77,011	$14,722,040
81	$42,939	$34,072	$77,011	$14,687,969
82	$42,840	$34,171	$77,011	$14,653,797
83	$42,740	$34,271	$77,011	$14,619,526
84	$42,640	$34,371	$77,011	$14,585,155

第7年供款共

$924,134

第7年利息

$518,217

第7年共還本金

$405,917

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$42,540	$34,471	$77,011	$14,550,684
86	$42,439	$34,572	$77,011	$14,516,113
87	$42,339	$34,673	$77,011	$14,481,440
88	$42,238	$34,774	$77,011	$14,446,667
89	$42,136	$34,875	$77,011	$14,411,792
90	$42,034	$34,977	$77,011	$14,376,815
91	$41,932	$35,079	$77,011	$14,341,736
92	$41,830	$35,181	$77,011	$14,306,555
93	$41,727	$35,284	$77,011	$14,271,271
94	$41,625	$35,387	$77,011	$14,235,885
95	$41,521	$35,490	$77,011	$14,200,395
96	$41,418	$35,593	$77,011	$14,164,801

第8年供款共

$924,134

第8年利息

$503,780

第8年共還本金

$420,354

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$41,314	$35,697	$77,011	$14,129,104
98	$41,210	$35,801	$77,011	$14,093,303
99	$41,105	$35,906	$77,011	$14,057,397
100	$41,001	$36,010	$77,011	$14,021,387
101	$40,896	$36,115	$77,011	$13,985,271
102	$40,790	$36,221	$77,011	$13,949,051
103	$40,685	$36,326	$77,011	$13,912,724
104	$40,579	$36,432	$77,011	$13,876,292
105	$40,473	$36,539	$77,011	$13,839,753
106	$40,366	$36,645	$77,011	$13,803,108
107	$40,259	$36,752	$77,011	$13,766,356
108	$40,152	$36,859	$77,011	$13,729,496

第9年供款共

$924,134

第9年利息

$488,829

第9年共還本金

$435,305

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$40,044	$36,967	$77,011	$13,692,530
110	$39,937	$37,075	$77,011	$13,655,455
111	$39,828	$37,183	$77,011	$13,618,272
112	$39,720	$37,291	$77,011	$13,580,981
113	$39,611	$37,400	$77,011	$13,543,581
114	$39,502	$37,509	$77,011	$13,506,072
115	$39,393	$37,618	$77,011	$13,468,454
116	$39,283	$37,728	$77,011	$13,430,725
117	$39,173	$37,838	$77,011	$13,392,887
118	$39,063	$37,949	$77,011	$13,354,939
119	$38,952	$38,059	$77,011	$13,316,879
120	$38,841	$38,170	$77,011	$13,278,709

第10年供款共

$924,134

第10年利息

$473,347

第10年共還本金

$450,787

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$38,730	$38,282	$77,011	$13,240,428
122	$38,618	$38,393	$77,011	$13,202,034
123	$38,506	$38,505	$77,011	$13,163,529
124	$38,394	$38,618	$77,011	$13,124,912
125	$38,281	$38,730	$77,011	$13,086,181
126	$38,168	$38,843	$77,011	$13,047,338
127	$38,055	$38,956	$77,011	$13,008,382
128	$37,941	$39,070	$77,011	$12,969,312
129	$37,827	$39,184	$77,011	$12,930,128
130	$37,713	$39,298	$77,011	$12,890,829
131	$37,598	$39,413	$77,011	$12,851,417
132	$37,483	$39,528	$77,011	$12,811,889

第11年供款共

$924,134

第11年利息

$457,313

第11年共還本金

$466,820

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$37,368	$39,643	$77,011	$12,772,245
134	$37,252	$39,759	$77,011	$12,732,487
135	$37,136	$39,875	$77,011	$12,692,612
136	$37,020	$39,991	$77,011	$12,652,621
137	$36,903	$40,108	$77,011	$12,612,513
138	$36,786	$40,225	$77,011	$12,572,289
139	$36,669	$40,342	$77,011	$12,531,947
140	$36,552	$40,460	$77,011	$12,491,487
141	$36,434	$40,578	$77,011	$12,450,909
142	$36,315	$40,696	$77,011	$12,410,213
143	$36,196	$40,815	$77,011	$12,369,399
144	$36,077	$40,934	$77,011	$12,328,465

第12年供款共

$924,134

第12年利息

$440,710

第12年共還本金

$483,424

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$35,958	$41,053	$77,011	$12,287,412
146	$35,838	$41,173	$77,011	$12,246,239
147	$35,718	$41,293	$77,011	$12,204,946
148	$35,598	$41,413	$77,011	$12,163,532
149	$35,477	$41,534	$77,011	$12,121,998
150	$35,356	$41,655	$77,011	$12,080,343
151	$35,234	$41,777	$77,011	$12,038,566
152	$35,112	$41,899	$77,011	$11,996,667
153	$34,990	$42,021	$77,011	$11,954,646
154	$34,868	$42,143	$77,011	$11,912,503
155	$34,745	$42,266	$77,011	$11,870,237
156	$34,622	$42,390	$77,011	$11,827,847

第13年供款共

$924,134

第13年利息

$423,516

第13年共還本金

$500,618

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$34,498	$42,513	$77,011	$11,785,334
158	$34,374	$42,637	$77,011	$11,742,696
159	$34,250	$42,762	$77,011	$11,699,935
160	$34,125	$42,886	$77,011	$11,657,048
161	$34,000	$43,011	$77,011	$11,614,037
162	$33,874	$43,137	$77,011	$11,570,900
163	$33,748	$43,263	$77,011	$11,527,637
164	$33,622	$43,389	$77,011	$11,484,249
165	$33,496	$43,515	$77,011	$11,440,733
166	$33,369	$43,642	$77,011	$11,397,091
167	$33,242	$43,770	$77,011	$11,353,321
168	$33,114	$43,897	$77,011	$11,309,424

第14年供款共

$924,134

第14年利息

$405,711

第14年共還本金

$518,423

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$32,986	$44,025	$77,011	$11,265,398
170	$32,857	$44,154	$77,011	$11,221,245
171	$32,729	$44,283	$77,011	$11,176,962
172	$32,599	$44,412	$77,011	$11,132,550
173	$32,470	$44,541	$77,011	$11,088,009
174	$32,340	$44,671	$77,011	$11,043,338
175	$32,210	$44,801	$77,011	$10,998,537
176	$32,079	$44,932	$77,011	$10,953,605
177	$31,948	$45,063	$77,011	$10,908,541
178	$31,817	$45,195	$77,011	$10,863,347
179	$31,685	$45,326	$77,011	$10,818,020
180	$31,553	$45,459	$77,011	$10,772,562

第15年供款共

$924,134

第15年利息

$387,272

第15年共還本金

$536,862

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$31,420	$45,591	$77,011	$10,726,971
182	$31,287	$45,724	$77,011	$10,681,246
183	$31,154	$45,858	$77,011	$10,635,389
184	$31,020	$45,991	$77,011	$10,589,398
185	$30,886	$46,125	$77,011	$10,543,272
186	$30,751	$46,260	$77,011	$10,497,012
187	$30,616	$46,395	$77,011	$10,450,617
188	$30,481	$46,530	$77,011	$10,404,087
189	$30,345	$46,666	$77,011	$10,357,421
190	$30,209	$46,802	$77,011	$10,310,619
191	$30,073	$46,939	$77,011	$10,263,681
192	$29,936	$47,075	$77,011	$10,216,605

第16年供款共

$924,134

第16年利息

$368,177

第16年共還本金

$555,956

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$29,798	$47,213	$77,011	$10,169,393
194	$29,661	$47,350	$77,011	$10,122,042
195	$29,523	$47,489	$77,011	$10,074,554
196	$29,384	$47,627	$77,011	$10,026,927
197	$29,245	$47,766	$77,011	$9,979,161
198	$29,106	$47,905	$77,011	$9,931,255
199	$28,966	$48,045	$77,011	$9,883,210
200	$28,826	$48,185	$77,011	$9,835,025
201	$28,685	$48,326	$77,011	$9,786,700
202	$28,545	$48,467	$77,011	$9,738,233
203	$28,403	$48,608	$77,011	$9,689,625
204	$28,261	$48,750	$77,011	$9,640,875

第17年供款共

$924,134

第17年利息

$348,404

第17年共還本金

$575,730

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$28,119	$48,892	$77,011	$9,591,983
206	$27,977	$49,035	$77,011	$9,542,949
207	$27,834	$49,178	$77,011	$9,493,771
208	$27,690	$49,321	$77,011	$9,444,450
209	$27,546	$49,465	$77,011	$9,394,985
210	$27,402	$49,609	$77,011	$9,345,376
211	$27,257	$49,754	$77,011	$9,295,622
212	$27,112	$49,899	$77,011	$9,245,723
213	$26,967	$50,044	$77,011	$9,195,679
214	$26,821	$50,190	$77,011	$9,145,489
215	$26,674	$50,337	$77,011	$9,095,152
216	$26,528	$50,484	$77,011	$9,044,668

第18年供款共

$924,134

第18年利息

$327,927

第18年共還本金

$596,207

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$26,380	$50,631	$77,011	$8,994,037
218	$26,233	$50,779	$77,011	$8,943,259
219	$26,085	$50,927	$77,011	$8,892,332
220	$25,936	$51,075	$77,011	$8,841,257
221	$25,787	$51,224	$77,011	$8,790,033
222	$25,638	$51,374	$77,011	$8,738,659
223	$25,488	$51,523	$77,011	$8,687,136
224	$25,337	$51,674	$77,011	$8,635,462
225	$25,187	$51,824	$77,011	$8,583,638
226	$25,036	$51,976	$77,011	$8,531,662
227	$24,884	$52,127	$77,011	$8,479,535
228	$24,732	$52,279	$77,011	$8,427,256

第19年供款共

$924,134

第19年利息

$306,722

第19年共還本金

$617,412

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$24,579	$52,432	$77,011	$8,374,824
230	$24,427	$52,585	$77,011	$8,322,239
231	$24,273	$52,738	$77,011	$8,269,501
232	$24,119	$52,892	$77,011	$8,216,610
233	$23,965	$53,046	$77,011	$8,163,564
234	$23,810	$53,201	$77,011	$8,110,363
235	$23,655	$53,356	$77,011	$8,057,007
236	$23,500	$53,512	$77,011	$8,003,495
237	$23,344	$53,668	$77,011	$7,949,828
238	$23,187	$53,824	$77,011	$7,896,003
239	$23,030	$53,981	$77,011	$7,842,022
240	$22,873	$54,139	$77,011	$7,787,884

第20年供款共

$924,134

第20年利息

$284,762

第20年共還本金

$639,372

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$22,715	$54,297	$77,011	$7,733,587
242	$22,556	$54,455	$77,011	$7,679,132
243	$22,397	$54,614	$77,011	$7,624,519
244	$22,238	$54,773	$77,011	$7,569,746
245	$22,078	$54,933	$77,011	$7,514,813
246	$21,918	$55,093	$77,011	$7,459,720
247	$21,758	$55,254	$77,011	$7,404,466
248	$21,596	$55,415	$77,011	$7,349,052
249	$21,435	$55,576	$77,011	$7,293,475
250	$21,273	$55,739	$77,011	$7,237,737
251	$21,110	$55,901	$77,011	$7,181,835
252	$20,947	$56,064	$77,011	$7,125,771

第21年供款共

$924,134

第21年利息

$262,022

第21年共還本金

$662,112

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$20,783	$56,228	$77,011	$7,069,544
254	$20,620	$56,392	$77,011	$7,013,152
255	$20,455	$56,556	$77,011	$6,956,596
256	$20,290	$56,721	$77,011	$6,899,875
257	$20,125	$56,887	$77,011	$6,842,988
258	$19,959	$57,052	$77,011	$6,785,936
259	$19,792	$57,219	$77,011	$6,728,717
260	$19,625	$57,386	$77,011	$6,671,331
261	$19,458	$57,553	$77,011	$6,613,778
262	$19,290	$57,721	$77,011	$6,556,057
263	$19,122	$57,889	$77,011	$6,498,168
264	$18,953	$58,058	$77,011	$6,440,110

第22年供款共

$924,134

第22年利息

$238,472

第22年共還本金

$685,662

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$18,784	$58,228	$77,011	$6,381,882
266	$18,614	$58,397	$77,011	$6,323,485
267	$18,443	$58,568	$77,011	$6,264,917
268	$18,273	$58,738	$77,011	$6,206,179
269	$18,101	$58,910	$77,011	$6,147,269
270	$17,930	$59,082	$77,011	$6,088,187
271	$17,757	$59,254	$77,011	$6,028,933
272	$17,584	$59,427	$77,011	$5,969,506
273	$17,411	$59,600	$77,011	$5,909,906
274	$17,237	$59,774	$77,011	$5,850,132
275	$17,063	$59,948	$77,011	$5,790,184
276	$16,888	$60,123	$77,011	$5,730,061

第23年供款共

$924,134

第23年利息

$214,085

第23年共還本金

$710,049

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$16,713	$60,298	$77,011	$5,669,763
278	$16,537	$60,474	$77,011	$5,609,288
279	$16,360	$60,651	$77,011	$5,548,637
280	$16,184	$60,828	$77,011	$5,487,810
281	$16,006	$61,005	$77,011	$5,426,805
282	$15,828	$61,183	$77,011	$5,365,622
283	$15,650	$61,361	$77,011	$5,304,260
284	$15,471	$61,540	$77,011	$5,242,720
285	$15,291	$61,720	$77,011	$5,181,000
286	$15,111	$61,900	$77,011	$5,119,100
287	$14,931	$62,080	$77,011	$5,057,020
288	$14,750	$62,262	$77,011	$4,994,758

第24年供款共

$924,134

第24年利息

$188,831

第24年共還本金

$735,303

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$14,568	$62,443	$77,011	$4,932,315
290	$14,386	$62,625	$77,011	$4,869,690
291	$14,203	$62,808	$77,011	$4,806,882
292	$14,020	$62,991	$77,011	$4,743,891
293	$13,836	$63,175	$77,011	$4,680,716
294	$13,652	$63,359	$77,011	$4,617,357
295	$13,467	$63,544	$77,011	$4,553,813
296	$13,282	$63,729	$77,011	$4,490,084
297	$13,096	$63,915	$77,011	$4,426,169
298	$12,910	$64,102	$77,011	$4,362,067
299	$12,723	$64,288	$77,011	$4,297,779
300	$12,535	$64,476	$77,011	$4,233,303

第25年供款共

$924,134

第25年利息

$162,679

第25年共還本金

$761,455

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,347	$64,664	$77,011	$4,168,639
302	$12,159	$64,853	$77,011	$4,103,786
303	$11,969	$65,042	$77,011	$4,038,744
304	$11,780	$65,231	$77,011	$3,973,513
305	$11,589	$65,422	$77,011	$3,908,091
306	$11,399	$65,613	$77,011	$3,842,478
307	$11,207	$65,804	$77,011	$3,776,675
308	$11,015	$65,996	$77,011	$3,710,679
309	$10,823	$66,188	$77,011	$3,644,490
310	$10,630	$66,381	$77,011	$3,578,109
311	$10,436	$66,575	$77,011	$3,511,534
312	$10,242	$66,769	$77,011	$3,444,765

第26年供款共

$924,134

第26年利息

$135,596

第26年共還本金

$788,538

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,047	$66,964	$77,011	$3,377,801
314	$9,852	$67,159	$77,011	$3,310,642
315	$9,656	$67,355	$77,011	$3,243,286
316	$9,460	$67,552	$77,011	$3,175,735
317	$9,263	$67,749	$77,011	$3,107,986
318	$9,065	$67,946	$77,011	$3,040,040
319	$8,867	$68,144	$77,011	$2,971,896
320	$8,668	$68,343	$77,011	$2,903,553
321	$8,469	$68,542	$77,011	$2,835,010
322	$8,269	$68,742	$77,011	$2,766,268
323	$8,068	$68,943	$77,011	$2,697,325
324	$7,867	$69,144	$77,011	$2,628,181

第27年供款共

$924,134

第27年利息

$107,550

第27年共還本金

$816,584

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,666	$69,346	$77,011	$2,558,835
326	$7,463	$69,548	$77,011	$2,489,287
327	$7,260	$69,751	$77,011	$2,419,537
328	$7,057	$69,954	$77,011	$2,349,582
329	$6,853	$70,158	$77,011	$2,279,424
330	$6,648	$70,363	$77,011	$2,209,061
331	$6,443	$70,568	$77,011	$2,138,493
332	$6,237	$70,774	$77,011	$2,067,719
333	$6,031	$70,980	$77,011	$1,996,739
334	$5,824	$71,187	$77,011	$1,925,552
335	$5,616	$71,395	$77,011	$1,854,157
336	$5,408	$71,603	$77,011	$1,782,554

第28年供款共

$924,134

第28年利息

$78,507

第28年共還本金

$845,627

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,199	$71,812	$77,011	$1,710,741
338	$4,990	$72,022	$77,011	$1,638,720
339	$4,780	$72,232	$77,011	$1,566,488
340	$4,569	$72,442	$77,011	$1,494,046
341	$4,358	$72,654	$77,011	$1,421,393
342	$4,146	$72,865	$77,011	$1,348,527
343	$3,933	$73,078	$77,011	$1,275,449
344	$3,720	$73,291	$77,011	$1,202,158
345	$3,506	$73,505	$77,011	$1,128,653
346	$3,292	$73,719	$77,011	$1,054,934
347	$3,077	$73,934	$77,011	$981,000
348	$2,861	$74,150	$77,011	$906,850

第29年供款共

$924,134

第29年利息

$48,430

第29年共還本金

$875,704

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,645	$74,366	$77,011	$832,484
350	$2,428	$74,583	$77,011	$757,901
351	$2,211	$74,801	$77,011	$683,100
352	$1,992	$75,019	$77,011	$608,081
353	$1,774	$75,238	$77,011	$532,844
354	$1,554	$75,457	$77,011	$457,386
355	$1,334	$75,677	$77,011	$381,709
356	$1,113	$75,898	$77,011	$305,812
357	$892	$76,119	$77,011	$229,692
358	$670	$76,341	$77,011	$153,351
359	$447	$76,564	$77,011	$76,787
360	$224	$76,787	$77,011	$0

第30年供款共

$924,134

第30年利息

$17,284

第30年共還本金

$906,850

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$18,904,020

免責聲明

筍盤推介

按揭保險費
info