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$19,674,721

每月供款
$82,625

首期

$-10,400,000

總貸款額

$18,400,000

總利息

$11,344,721

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-10,070,000

按月供比率計算

$165,248

置業成本總預算

HK$-10,070,000

首期

$-10,400,000
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

$165,248

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

VR實景

馬鞍山嵐岸

thumb_up

罕有放盤@高層海景@靚裝修三房單位

實

590 呎

@12,712

建

813 呎

@9,225

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

售$750 萬

實

590 呎

@12,712

建

813 呎

@9,225

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

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

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,111

local_fire_department 至HIT

售$700 萬

實

630 呎

@11,111

售$700 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

罕有高層山景兩房

實

681 呎

@11,307

local_fire_department 至HIT transfer_within_a_station 人才必選

售$770 萬

實

681 呎

@11,307

售$770 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

馬鞍山西徑村

thumb_up

近路方便上覆式西徑村

建

1,400 呎

@6,414

local_fire_department 至HIT

售$898 萬

建

1,400 呎

@6,414

售$898 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第03座

thumb_up

三房半大位價何傾望園景

實

710 呎

@10,563

建

880 呎

@8,523

local_fire_department 至HIT

售$750 萬

實

710 呎

@10,563

建

880 呎

@8,523

售$750 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

泳池海罕有放盤地膽推介

實

666 呎

@12,132

建

877 呎

@9,213

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$808 萬

實

666 呎

@12,132

建

877 呎

@9,213

售$808 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

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

@14,539

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

售$820 萬

實

564 呎

@14,539

售$820 萬

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

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑-大兩房-內園池景

實

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT

售$720 萬

實

526 呎

@13,688

建

656 呎

@10,976

售$720 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

優質向南４房大則🏠🏠　寧靜舒適👍👍

實

919 呎

@8,760

建

1,255 呎

@6,414

local_fire_department 至HIT

售$805 萬

實

919 呎

@8,760

建

1,255 呎

@6,414

售$805 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山嵐岸

thumb_up

馬鞍山嵐岸

實

701 呎

@11,912

建

939 呎

@8,892

local_fire_department 至HIT local_offer 低水筍價

售$835 萬

實

701 呎

@11,912

建

939 呎

@8,892

售$835 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$110,123	$84,621	$69,345	$59,182
1.500	$114,217	$88,788	$73,588	$63,502
2.000	$118,406	$93,083	$77,989	$68,010
2.500	$122,689	$97,502	$82,545	$72,702
3.000	$127,067	$102,046	$87,255	$77,575
3.500	$131,538	$106,713	$92,115	$82,624
4.000	$136,103	$111,500	$97,122	$87,844
4.500	$140,759	$116,407	$102,273	$93,230
5.000	$145,506	$121,432	$107,565	$98,775
5.500	$150,343	$126,571	$112,992	$104,473
6.000	$155,270	$131,823	$118,551	$110,317

每月供款$82,625

年期

30年

貸款金額

$18,400,000

總利息

$11,344,721

總貸款連利息

$29,744,721

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$53,667	$28,958	$82,624	$18,371,042
2	$53,582	$29,042	$82,624	$18,342,000
3	$53,498	$29,127	$82,624	$18,312,874
4	$53,413	$29,212	$82,624	$18,283,662
5	$53,327	$29,297	$82,624	$18,254,365
6	$53,242	$29,382	$82,624	$18,224,983
7	$53,156	$29,468	$82,624	$18,195,515
8	$53,070	$29,554	$82,624	$18,165,961
9	$52,984	$29,640	$82,624	$18,136,321
10	$52,898	$29,727	$82,624	$18,106,594
11	$52,811	$29,813	$82,624	$18,076,781
12	$52,724	$29,900	$82,624	$18,046,880

第1年供款共

$991,491

第1年利息

$638,371

第1年共還本金

$353,120

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$52,637	$29,987	$82,624	$18,016,893
14	$52,549	$30,075	$82,624	$17,986,818
15	$52,462	$30,163	$82,624	$17,956,655
16	$52,374	$30,251	$82,624	$17,926,405
17	$52,285	$30,339	$82,624	$17,896,066
18	$52,197	$30,427	$82,624	$17,865,638
19	$52,108	$30,516	$82,624	$17,835,122
20	$52,019	$30,605	$82,624	$17,804,517
21	$51,930	$30,694	$82,624	$17,773,823
22	$51,840	$30,784	$82,624	$17,743,039
23	$51,751	$30,874	$82,624	$17,712,165
24	$51,660	$30,964	$82,624	$17,681,202

第2年供款共

$991,491

第2年利息

$625,812

第2年共還本金

$365,679

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$51,570	$31,054	$82,624	$17,650,147
26	$51,480	$31,145	$82,624	$17,619,003
27	$51,389	$31,235	$82,624	$17,587,767
28	$51,298	$31,327	$82,624	$17,556,441
29	$51,206	$31,418	$82,624	$17,525,023
30	$51,115	$31,510	$82,624	$17,493,513
31	$51,023	$31,601	$82,624	$17,461,912
32	$50,931	$31,694	$82,624	$17,430,218
33	$50,838	$31,786	$82,624	$17,398,432
34	$50,745	$31,879	$82,624	$17,366,553
35	$50,652	$31,972	$82,624	$17,334,582
36	$50,559	$32,065	$82,624	$17,302,516

第3年供款共

$991,491

第3年利息

$612,806

第3年共還本金

$378,685

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$50,466	$32,159	$82,624	$17,270,358
38	$50,372	$32,252	$82,624	$17,238,106
39	$50,278	$32,346	$82,624	$17,205,759
40	$50,183	$32,441	$82,624	$17,173,318
41	$50,089	$32,535	$82,624	$17,140,783
42	$49,994	$32,630	$82,624	$17,108,153
43	$49,899	$32,725	$82,624	$17,075,427
44	$49,803	$32,821	$82,624	$17,042,606
45	$49,708	$32,917	$82,624	$17,009,690
46	$49,612	$33,013	$82,624	$16,976,677
47	$49,515	$33,109	$82,624	$16,943,568
48	$49,419	$33,205	$82,624	$16,910,363

第4年供款共

$991,491

第4年利息

$599,337

第4年共還本金

$392,154

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$49,322	$33,302	$82,624	$16,877,060
50	$49,225	$33,399	$82,624	$16,843,661
51	$49,127	$33,497	$82,624	$16,810,164
52	$49,030	$33,595	$82,624	$16,776,570
53	$48,932	$33,693	$82,624	$16,742,877
54	$48,833	$33,791	$82,624	$16,709,086
55	$48,735	$33,889	$82,624	$16,675,197
56	$48,636	$33,988	$82,624	$16,641,209
57	$48,537	$34,087	$82,624	$16,607,121
58	$48,437	$34,187	$82,624	$16,572,934
59	$48,338	$34,286	$82,624	$16,538,648
60	$48,238	$34,386	$82,624	$16,504,261

第5年供款共

$991,491

第5年利息

$585,389

第5年共還本金

$406,101

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$48,137	$34,487	$82,624	$16,469,775
62	$48,037	$34,587	$82,624	$16,435,187
63	$47,936	$34,688	$82,624	$16,400,499
64	$47,835	$34,789	$82,624	$16,365,710
65	$47,733	$34,891	$82,624	$16,330,819
66	$47,632	$34,993	$82,624	$16,295,826
67	$47,529	$35,095	$82,624	$16,260,731
68	$47,427	$35,197	$82,624	$16,225,534
69	$47,324	$35,300	$82,624	$16,190,234
70	$47,222	$35,403	$82,624	$16,154,832
71	$47,118	$35,506	$82,624	$16,119,326
72	$47,015	$35,610	$82,624	$16,083,716

第6年供款共

$991,491

第6年利息

$570,945

第6年共還本金

$420,545

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$46,911	$35,713	$82,624	$16,048,003
74	$46,807	$35,818	$82,624	$16,012,185
75	$46,702	$35,922	$82,624	$15,976,263
76	$46,597	$36,027	$82,624	$15,940,236
77	$46,492	$36,132	$82,624	$15,904,105
78	$46,387	$36,237	$82,624	$15,867,867
79	$46,281	$36,343	$82,624	$15,831,524
80	$46,175	$36,449	$82,624	$15,795,075
81	$46,069	$36,555	$82,624	$15,758,520
82	$45,962	$36,662	$82,624	$15,721,858
83	$45,855	$36,769	$82,624	$15,685,090
84	$45,748	$36,876	$82,624	$15,648,213

第7年供款共

$991,491

第7年利息

$555,988

第7年共還本金

$435,503

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$45,641	$36,984	$82,624	$15,611,230
86	$45,533	$37,091	$82,624	$15,574,138
87	$45,425	$37,200	$82,624	$15,536,939
88	$45,316	$37,308	$82,624	$15,499,631
89	$45,207	$37,417	$82,624	$15,462,214
90	$45,098	$37,526	$82,624	$15,424,688
91	$44,989	$37,636	$82,624	$15,387,052
92	$44,879	$37,745	$82,624	$15,349,307
93	$44,769	$37,855	$82,624	$15,311,451
94	$44,658	$37,966	$82,624	$15,273,485
95	$44,548	$38,077	$82,624	$15,235,409
96	$44,437	$38,188	$82,624	$15,197,221

第8年供款共

$991,491

第8年利息

$540,498

第8年共還本金

$450,992

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$44,325	$38,299	$82,624	$15,158,922
98	$44,214	$38,411	$82,624	$15,120,512
99	$44,101	$38,523	$82,624	$15,081,989
100	$43,989	$38,635	$82,624	$15,043,354
101	$43,876	$38,748	$82,624	$15,004,606
102	$43,763	$38,861	$82,624	$14,965,745
103	$43,650	$38,974	$82,624	$14,926,771
104	$43,536	$39,088	$82,624	$14,887,683
105	$43,422	$39,202	$82,624	$14,848,481
106	$43,308	$39,316	$82,624	$14,809,165
107	$43,193	$39,431	$82,624	$14,769,734
108	$43,078	$39,546	$82,624	$14,730,189

第9年供款共

$991,491

第9年利息

$524,458

第9年共還本金

$467,033

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$42,963	$39,661	$82,624	$14,690,527
110	$42,847	$39,777	$82,624	$14,650,751
111	$42,731	$39,893	$82,624	$14,610,858
112	$42,615	$40,009	$82,624	$14,570,849
113	$42,498	$40,126	$82,624	$14,530,723
114	$42,381	$40,243	$82,624	$14,490,480
115	$42,264	$40,360	$82,624	$14,450,119
116	$42,146	$40,478	$82,624	$14,409,641
117	$42,028	$40,596	$82,624	$14,369,045
118	$41,910	$40,715	$82,624	$14,328,331
119	$41,791	$40,833	$82,624	$14,287,497
120	$41,672	$40,952	$82,624	$14,246,545

第10年供款共

$991,491

第10年利息

$507,847

第10年共還本金

$483,644

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$41,552	$41,072	$82,624	$14,205,473
122	$41,433	$41,192	$82,624	$14,164,282
123	$41,312	$41,312	$82,624	$14,122,970
124	$41,192	$41,432	$82,624	$14,081,538
125	$41,071	$41,553	$82,624	$14,039,985
126	$40,950	$41,674	$82,624	$13,998,310
127	$40,828	$41,796	$82,624	$13,956,515
128	$40,707	$41,918	$82,624	$13,914,597
129	$40,584	$42,040	$82,624	$13,872,557
130	$40,462	$42,163	$82,624	$13,830,394
131	$40,339	$42,286	$82,624	$13,788,109
132	$40,215	$42,409	$82,624	$13,745,700

第11年供款共

$991,491

第11年利息

$490,645

第11年共還本金

$500,845

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$40,092	$42,533	$82,624	$13,703,167
134	$39,968	$42,657	$82,624	$13,660,511
135	$39,843	$42,781	$82,624	$13,617,729
136	$39,718	$42,906	$82,624	$13,574,824
137	$39,593	$43,031	$82,624	$13,531,793
138	$39,468	$43,156	$82,624	$13,488,636
139	$39,342	$43,282	$82,624	$13,445,354
140	$39,216	$43,409	$82,624	$13,401,945
141	$39,089	$43,535	$82,624	$13,358,410
142	$38,962	$43,662	$82,624	$13,314,748
143	$38,835	$43,790	$82,624	$13,270,958
144	$38,707	$43,917	$82,624	$13,227,041

第12年供款共

$991,491

第12年利息

$472,832

第12年共還本金

$518,659

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$38,579	$44,045	$82,624	$13,182,996
146	$38,450	$44,174	$82,624	$13,138,822
147	$38,322	$44,303	$82,624	$13,094,519
148	$38,192	$44,432	$82,624	$13,050,087
149	$38,063	$44,561	$82,624	$13,005,526
150	$37,933	$44,691	$82,624	$12,960,834
151	$37,802	$44,822	$82,624	$12,916,013
152	$37,672	$44,953	$82,624	$12,871,060
153	$37,541	$45,084	$82,624	$12,825,976
154	$37,409	$45,215	$82,624	$12,780,761
155	$37,277	$45,347	$82,624	$12,735,414
156	$37,145	$45,479	$82,624	$12,689,935

第13年供款共

$991,491

第13年利息

$454,385

第13年共還本金

$537,106

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$37,012	$45,612	$82,624	$12,644,323
158	$36,879	$45,745	$82,624	$12,598,578
159	$36,746	$45,878	$82,624	$12,552,700
160	$36,612	$46,012	$82,624	$12,506,688
161	$36,478	$46,146	$82,624	$12,460,541
162	$36,343	$46,281	$82,624	$12,414,260
163	$36,208	$46,416	$82,624	$12,367,844
164	$36,073	$46,551	$82,624	$12,321,293
165	$35,937	$46,687	$82,624	$12,274,606
166	$35,801	$46,823	$82,624	$12,227,783
167	$35,664	$46,960	$82,624	$12,180,823
168	$35,527	$47,097	$82,624	$12,133,726

第14年供款共

$991,491

第14年利息

$435,282

第14年共還本金

$556,209

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$35,390	$47,234	$82,624	$12,086,492
170	$35,252	$47,372	$82,624	$12,039,120
171	$35,114	$47,510	$82,624	$11,991,610
172	$34,976	$47,649	$82,624	$11,943,961
173	$34,837	$47,788	$82,624	$11,896,173
174	$34,697	$47,927	$82,624	$11,848,246
175	$34,557	$48,067	$82,624	$11,800,179
176	$34,417	$48,207	$82,624	$11,751,972
177	$34,277	$48,348	$82,624	$11,703,625
178	$34,136	$48,489	$82,624	$11,655,136
179	$33,994	$48,630	$82,624	$11,606,506
180	$33,852	$48,772	$82,624	$11,557,734

第15年供款共

$991,491

第15年利息

$415,499

第15年共還本金

$575,992

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$33,710	$48,914	$82,624	$11,508,820
182	$33,567	$49,057	$82,624	$11,459,763
183	$33,424	$49,200	$82,624	$11,410,563
184	$33,281	$49,343	$82,624	$11,361,220
185	$33,137	$49,487	$82,624	$11,311,732
186	$32,993	$49,632	$82,624	$11,262,101
187	$32,848	$49,776	$82,624	$11,212,324
188	$32,703	$49,922	$82,624	$11,162,403
189	$32,557	$50,067	$82,624	$11,112,335
190	$32,411	$50,213	$82,624	$11,062,122
191	$32,265	$50,360	$82,624	$11,011,762
192	$32,118	$50,507	$82,624	$10,961,256

第16年供款共

$991,491

第16年利息

$395,013

第16年共還本金

$596,478

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$31,970	$50,654	$82,624	$10,910,602
194	$31,823	$50,802	$82,624	$10,859,800
195	$31,674	$50,950	$82,624	$10,808,851
196	$31,526	$51,098	$82,624	$10,757,752
197	$31,377	$51,247	$82,624	$10,706,505
198	$31,227	$51,397	$82,624	$10,655,108
199	$31,077	$51,547	$82,624	$10,603,561
200	$30,927	$51,697	$82,624	$10,551,864
201	$30,776	$51,848	$82,624	$10,500,016
202	$30,625	$51,999	$82,624	$10,448,017
203	$30,473	$52,151	$82,624	$10,395,866
204	$30,321	$52,303	$82,624	$10,343,563

第17年供款共

$991,491

第17年利息

$373,798

第17年共還本金

$617,693

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$30,169	$52,455	$82,624	$10,291,107
206	$30,016	$52,608	$82,624	$10,238,499
207	$29,862	$52,762	$82,624	$10,185,737
208	$29,708	$52,916	$82,624	$10,132,821
209	$29,554	$53,070	$82,624	$10,079,751
210	$29,399	$53,225	$82,624	$10,026,526
211	$29,244	$53,380	$82,624	$9,973,146
212	$29,088	$53,536	$82,624	$9,919,610
213	$28,932	$53,692	$82,624	$9,865,918
214	$28,776	$53,849	$82,624	$9,812,069
215	$28,619	$54,006	$82,624	$9,758,064
216	$28,461	$54,163	$82,624	$9,703,900

第18年供款共

$991,491

第18年利息

$351,828

第18年共還本金

$639,662

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$28,303	$54,321	$82,624	$9,649,579
218	$28,145	$54,480	$82,624	$9,595,100
219	$27,986	$54,639	$82,624	$9,540,461
220	$27,826	$54,798	$82,624	$9,485,663
221	$27,667	$54,958	$82,624	$9,430,706
222	$27,506	$55,118	$82,624	$9,375,588
223	$27,345	$55,279	$82,624	$9,320,309
224	$27,184	$55,440	$82,624	$9,264,869
225	$27,023	$55,602	$82,624	$9,209,267
226	$26,860	$55,764	$82,624	$9,153,503
227	$26,698	$55,927	$82,624	$9,097,577
228	$26,535	$56,090	$82,624	$9,041,487

第19年供款共

$991,491

第19年利息

$329,077

第19年共還本金

$662,413

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$26,371	$56,253	$82,624	$8,985,234
230	$26,207	$56,417	$82,624	$8,928,817
231	$26,042	$56,582	$82,624	$8,872,235
232	$25,877	$56,747	$82,624	$8,815,488
233	$25,712	$56,912	$82,624	$8,758,575
234	$25,546	$57,078	$82,624	$8,701,497
235	$25,379	$57,245	$82,624	$8,644,252
236	$25,212	$57,412	$82,624	$8,586,840
237	$25,045	$57,579	$82,624	$8,529,261
238	$24,877	$57,747	$82,624	$8,471,514
239	$24,709	$57,916	$82,624	$8,413,598
240	$24,540	$58,085	$82,624	$8,355,514

第20年供款共

$991,491

第20年利息

$305,517

第20年共還本金

$685,973

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$24,370	$58,254	$82,624	$8,297,260
242	$24,200	$58,424	$82,624	$8,238,836
243	$24,030	$58,594	$82,624	$8,180,242
244	$23,859	$58,765	$82,624	$8,121,476
245	$23,688	$58,937	$82,624	$8,062,540
246	$23,516	$59,108	$82,624	$8,003,431
247	$23,343	$59,281	$82,624	$7,944,150
248	$23,170	$59,454	$82,624	$7,884,697
249	$22,997	$59,627	$82,624	$7,825,070
250	$22,823	$59,801	$82,624	$7,765,268
251	$22,649	$59,976	$82,624	$7,705,293
252	$22,474	$60,150	$82,624	$7,645,142

第21年供款共

$991,491

第21年利息

$281,119

第21年共還本金

$710,371

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$22,298	$60,326	$82,624	$7,584,817
254	$22,122	$60,502	$82,624	$7,524,315
255	$21,946	$60,678	$82,624	$7,463,636
256	$21,769	$60,855	$82,624	$7,402,781
257	$21,591	$61,033	$82,624	$7,341,748
258	$21,413	$61,211	$82,624	$7,280,538
259	$21,235	$61,389	$82,624	$7,219,148
260	$21,056	$61,568	$82,624	$7,157,580
261	$20,876	$61,748	$82,624	$7,095,832
262	$20,696	$61,928	$82,624	$7,033,904
263	$20,516	$62,109	$82,624	$6,971,795
264	$20,334	$62,290	$82,624	$6,909,505

第22年供款共

$991,491

第22年利息

$255,854

第22年共還本金

$735,637

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$20,153	$62,471	$82,624	$6,847,034
266	$19,971	$62,654	$82,624	$6,784,380
267	$19,788	$62,836	$82,624	$6,721,544
268	$19,605	$63,020	$82,624	$6,658,524
269	$19,421	$63,204	$82,624	$6,595,320
270	$19,236	$63,388	$82,624	$6,531,933
271	$19,051	$63,573	$82,624	$6,468,360
272	$18,866	$63,758	$82,624	$6,404,602
273	$18,680	$63,944	$82,624	$6,340,658
274	$18,494	$64,131	$82,624	$6,276,527
275	$18,307	$64,318	$82,624	$6,212,209
276	$18,119	$64,505	$82,624	$6,147,704

第23年供款共

$991,491

第23年利息

$229,689

第23年共還本金

$761,801

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$17,931	$64,693	$82,624	$6,083,011
278	$17,742	$64,882	$82,624	$6,018,128
279	$17,553	$65,071	$82,624	$5,953,057
280	$17,363	$65,261	$82,624	$5,887,796
281	$17,173	$65,451	$82,624	$5,822,344
282	$16,982	$65,642	$82,624	$5,756,702
283	$16,790	$65,834	$82,624	$5,690,868
284	$16,598	$66,026	$82,624	$5,624,842
285	$16,406	$66,218	$82,624	$5,558,624
286	$16,213	$66,412	$82,624	$5,492,212
287	$16,019	$66,605	$82,624	$5,425,607
288	$15,825	$66,800	$82,624	$5,358,808

第24年供款共

$991,491

第24年利息

$202,594

第24年共還本金

$788,896

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,630	$66,994	$82,624	$5,291,813
290	$15,434	$67,190	$82,624	$5,224,623
291	$15,238	$67,386	$82,624	$5,157,238
292	$15,042	$67,582	$82,624	$5,089,655
293	$14,845	$67,779	$82,624	$5,021,876
294	$14,647	$67,977	$82,624	$4,953,899
295	$14,449	$68,175	$82,624	$4,885,724
296	$14,250	$68,374	$82,624	$4,817,349
297	$14,051	$68,574	$82,624	$4,748,776
298	$13,851	$68,774	$82,624	$4,680,002
299	$13,650	$68,974	$82,624	$4,611,028
300	$13,449	$69,175	$82,624	$4,541,853

第25年供款共

$991,491

第25年利息

$174,536

第25年共還本金

$816,955

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,247	$69,377	$82,624	$4,472,475
302	$13,045	$69,580	$82,624	$4,402,896
303	$12,842	$69,782	$82,624	$4,333,113
304	$12,638	$69,986	$82,624	$4,263,127
305	$12,434	$70,190	$82,624	$4,192,937
306	$12,229	$70,395	$82,624	$4,122,543
307	$12,024	$70,600	$82,624	$4,051,942
308	$11,818	$70,806	$82,624	$3,981,136
309	$11,612	$71,013	$82,624	$3,910,124
310	$11,405	$71,220	$82,624	$3,838,904
311	$11,197	$71,427	$82,624	$3,767,477
312	$10,988	$71,636	$82,624	$3,695,841

第26年供款共

$991,491

第26年利息

$145,479

第26年共還本金

$846,012

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,780	$71,845	$82,624	$3,623,996
314	$10,570	$72,054	$82,624	$3,551,942
315	$10,360	$72,264	$82,624	$3,479,678
316	$10,149	$72,475	$82,624	$3,407,202
317	$9,938	$72,687	$82,624	$3,334,516
318	$9,726	$72,899	$82,624	$3,261,617
319	$9,513	$73,111	$82,624	$3,188,506
320	$9,300	$73,324	$82,624	$3,115,182
321	$9,086	$73,538	$82,624	$3,041,643
322	$8,871	$73,753	$82,624	$2,967,891
323	$8,656	$73,968	$82,624	$2,893,923
324	$8,441	$74,184	$82,624	$2,819,739

第27年供款共

$991,491

第27年利息

$115,389

第27年共還本金

$876,102

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,224	$74,400	$82,624	$2,745,339
326	$8,007	$74,617	$82,624	$2,670,722
327	$7,790	$74,835	$82,624	$2,595,888
328	$7,571	$75,053	$82,624	$2,520,835
329	$7,352	$75,272	$82,624	$2,445,563
330	$7,133	$75,491	$82,624	$2,370,072
331	$6,913	$75,712	$82,624	$2,294,360
332	$6,692	$75,932	$82,624	$2,218,428
333	$6,470	$76,154	$82,624	$2,142,274
334	$6,248	$76,376	$82,624	$2,065,898
335	$6,026	$76,599	$82,624	$1,989,299
336	$5,802	$76,822	$82,624	$1,912,477

第28年供款共

$991,491

第28年利息

$84,229

第28年共還本金

$907,262

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,578	$77,046	$82,624	$1,835,431
338	$5,353	$77,271	$82,624	$1,758,160
339	$5,128	$77,496	$82,624	$1,680,664
340	$4,902	$77,722	$82,624	$1,602,942
341	$4,675	$77,949	$82,624	$1,524,993
342	$4,448	$78,176	$82,624	$1,446,816
343	$4,220	$78,404	$82,624	$1,368,412
344	$3,991	$78,633	$82,624	$1,289,779
345	$3,762	$78,862	$82,624	$1,210,917
346	$3,532	$79,092	$82,624	$1,131,824
347	$3,301	$79,323	$82,624	$1,052,501
348	$3,070	$79,554	$82,624	$972,947

第29年供款共

$991,491

第29年利息

$51,960

第29年共還本金

$939,530

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,838	$79,786	$82,624	$893,160
350	$2,605	$80,019	$82,624	$813,141
351	$2,372	$80,253	$82,624	$732,889
352	$2,138	$80,487	$82,624	$652,402
353	$1,903	$80,721	$82,624	$571,681
354	$1,667	$80,957	$82,624	$490,724
355	$1,431	$81,193	$82,624	$409,531
356	$1,194	$81,430	$82,624	$328,101
357	$957	$81,667	$82,624	$246,434
358	$719	$81,905	$82,624	$164,528
359	$480	$82,144	$82,624	$82,384
360	$240	$82,384	$82,624	$0

第30年供款共

$991,491

第30年利息

$18,544

第30年共還本金

$972,947

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$19,674,721

免責聲明

筍盤推介

按揭保險費
info