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$20,969,498

每月供款
$92,055

首期

$-12,500,000

總貸款額

$20,500,000

總利息

$12,639,498

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-12,170,000

按月供比率計算

$184,108

置業成本總預算

HK$-12,170,000

首期

$-12,500,000
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

$184,108

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

馬鞍山烏溪沙村

thumb_up

全幢自己擁有的村屋連天台及花園

建

891 呎

@9,540

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

建

891 呎

@9,540

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山泓碧

thumb_up

泓碧！兩房新淨~買樓必需！

實

517 呎

@15,087

directions_run 日內即走

售$780 萬

實

517 呎

@15,087

售$780 萬

directions_run 日內即走

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

西貢嘉林別墅

thumb_up

**低密度屋苑式_嘉林別墅連車位~~~又租$22000,又賣$850萬

實

552 呎

@15,036

建

759 呎

@10,935

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$830 萬

實

552 呎

@15,036

建

759 呎

@10,935

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

馬鞍山天宇海第5B座

thumb_up

天宇海套3房加工人房

實

736 呎

@11,413

建

967 呎

@8,687

local_fire_department 至HIT

售$840 萬

實

736 呎

@11,413

建

967 呎

@8,687

售$840 萬

local_fire_department 至HIT

馬鞍山海柏花園第05座

thumb_up

海柏花园馬鞍山站上蓋,**無敵海景, 池海雙輝, 套 3房2廳**

實

550 呎

@14,545

建

739 呎

@10,825

local_fire_department 至HIT pets 愛竉必選

售$800 萬

實

550 呎

@14,545

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT pets 愛竉必選

沙田翠景花園

thumb_up

^三房套有裝^ 蝕讓放賣, 預約參觀!

實

662 呎

@11,480

建

850 呎

@8,941

local_fire_department 至HIT price_change 蝕讓盤

售$760 萬

實

662 呎

@11,480

建

850 呎

@8,941

售$760 萬

local_fire_department 至HIT price_change 蝕讓盤

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

馬鞍山迎海

thumb_up

迎海駿岸 2房

實

512 呎

@16,992

local_fire_department 至HIT directions_run 日內即走

售$870 萬

實

512 呎

@16,992

售$870 萬

local_fire_department 至HIT directions_run 日內即走

VR實景

馬鞍山雅濤居第02座

thumb_up

雅濤居池景3房, 全屋企裝, 可約睇

實

702 呎

@10,897

建

935 呎

@8,182

local_fire_department 至HIT

售$765 萬

實

702 呎

@10,897

建

935 呎

@8,182

售$765 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第05座

thumb_up

曉峰灣畔三房前排海必睇

實

653 呎

@12,251

建

827 呎

@9,674

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

售$800 萬

實

653 呎

@12,251

建

827 呎

@9,674

售$800 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山迎海第04期駿岸第06座

thumb_up

大2房海景高層，企理裝修，明廚明廁客廳對流窗，好客可傾

實

513 呎

@13,840

local_fire_department 至HIT

售$710 萬

實

513 呎

@13,840

售$710 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$122,691	$94,278	$77,259	$65,936
1.500	$127,252	$98,922	$81,987	$70,750
2.000	$131,919	$103,706	$86,890	$75,772
2.500	$136,692	$108,630	$91,966	$81,000
3.000	$141,569	$113,693	$97,213	$86,429
3.500	$146,551	$118,892	$102,628	$92,054
4.000	$151,636	$124,226	$108,207	$97,870
4.500	$156,824	$129,693	$113,946	$103,870
5.000	$162,113	$135,291	$119,841	$110,048
5.500	$167,502	$141,017	$125,888	$116,397
6.000	$172,991	$146,868	$132,082	$122,908

每月供款$92,055

年期

30年

貸款金額

$20,500,000

總利息

$12,639,498

總貸款連利息

$33,139,498

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$59,792	$32,262	$92,054	$20,467,738
2	$59,698	$32,357	$92,054	$20,435,381
3	$59,603	$32,451	$92,054	$20,402,930
4	$59,509	$32,546	$92,054	$20,370,384
5	$59,414	$32,641	$92,054	$20,337,744
6	$59,318	$32,736	$92,054	$20,305,008
7	$59,223	$32,831	$92,054	$20,272,177
8	$59,127	$32,927	$92,054	$20,239,250
9	$59,031	$33,023	$92,054	$20,206,227
10	$58,935	$33,119	$92,054	$20,173,108
11	$58,838	$33,216	$92,054	$20,139,892
12	$58,741	$33,313	$92,054	$20,106,579

第1年供款共

$1,104,650

第1年利息

$711,229

第1年共還本金

$393,421

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$58,644	$33,410	$92,054	$20,073,169
14	$58,547	$33,507	$92,054	$20,039,661
15	$58,449	$33,605	$92,054	$20,006,056
16	$58,351	$33,703	$92,054	$19,972,353
17	$58,253	$33,801	$92,054	$19,938,552
18	$58,154	$33,900	$92,054	$19,904,652
19	$58,055	$33,999	$92,054	$19,870,653
20	$57,956	$34,098	$92,054	$19,836,555
21	$57,857	$34,198	$92,054	$19,802,357
22	$57,757	$34,297	$92,054	$19,768,060
23	$57,657	$34,397	$92,054	$19,733,662
24	$57,557	$34,498	$92,054	$19,699,165

第2年供款共

$1,104,650

第2年利息

$697,236

第2年共還本金

$407,414

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$57,456	$34,598	$92,054	$19,664,566
26	$57,355	$34,699	$92,054	$19,629,867
27	$57,254	$34,800	$92,054	$19,595,067
28	$57,152	$34,902	$92,054	$19,560,165
29	$57,050	$35,004	$92,054	$19,525,161
30	$56,948	$35,106	$92,054	$19,490,056
31	$56,846	$35,208	$92,054	$19,454,847
32	$56,743	$35,311	$92,054	$19,419,537
33	$56,640	$35,414	$92,054	$19,384,123
34	$56,537	$35,517	$92,054	$19,348,606
35	$56,433	$35,621	$92,054	$19,312,985
36	$56,330	$35,725	$92,054	$19,277,260

第3年供款共

$1,104,650

第3年利息

$682,745

第3年共還本金

$421,905

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$56,225	$35,829	$92,054	$19,241,431
38	$56,121	$35,933	$92,054	$19,205,498
39	$56,016	$36,038	$92,054	$19,169,460
40	$55,911	$36,143	$92,054	$19,133,317
41	$55,806	$36,249	$92,054	$19,097,068
42	$55,700	$36,354	$92,054	$19,060,714
43	$55,594	$36,460	$92,054	$19,024,253
44	$55,487	$36,567	$92,054	$18,987,687
45	$55,381	$36,673	$92,054	$18,951,013
46	$55,274	$36,780	$92,054	$18,914,233
47	$55,167	$36,888	$92,054	$18,877,345
48	$55,059	$36,995	$92,054	$18,840,350

第4年供款共

$1,104,650

第4年利息

$667,740

第4年共還本金

$436,910

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$54,951	$37,103	$92,054	$18,803,247
50	$54,843	$37,211	$92,054	$18,766,035
51	$54,734	$37,320	$92,054	$18,728,715
52	$54,625	$37,429	$92,054	$18,691,287
53	$54,516	$37,538	$92,054	$18,653,749
54	$54,407	$37,647	$92,054	$18,616,101
55	$54,297	$37,757	$92,054	$18,578,344
56	$54,187	$37,867	$92,054	$18,540,477
57	$54,076	$37,978	$92,054	$18,502,499
58	$53,966	$38,089	$92,054	$18,464,411
59	$53,855	$38,200	$92,054	$18,426,211
60	$53,743	$38,311	$92,054	$18,387,900

第5年供款共

$1,104,650

第5年利息

$652,200

第5年共還本金

$452,450

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$53,631	$38,423	$92,054	$18,349,477
62	$53,519	$38,535	$92,054	$18,310,942
63	$53,407	$38,647	$92,054	$18,272,295
64	$53,294	$38,760	$92,054	$18,233,535
65	$53,181	$38,873	$92,054	$18,194,662
66	$53,068	$38,986	$92,054	$18,155,676
67	$52,954	$39,100	$92,054	$18,116,576
68	$52,840	$39,214	$92,054	$18,077,361
69	$52,726	$39,329	$92,054	$18,038,033
70	$52,611	$39,443	$92,054	$17,998,590
71	$52,496	$39,558	$92,054	$17,959,031
72	$52,381	$39,674	$92,054	$17,919,358

第6年供款共

$1,104,650

第6年利息

$636,108

第6年共還本金

$468,542

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$52,265	$39,789	$92,054	$17,879,568
74	$52,149	$39,905	$92,054	$17,839,663
75	$52,032	$40,022	$92,054	$17,799,641
76	$51,916	$40,139	$92,054	$17,759,503
77	$51,799	$40,256	$92,054	$17,719,247
78	$51,681	$40,373	$92,054	$17,678,874
79	$51,563	$40,491	$92,054	$17,638,383
80	$51,445	$40,609	$92,054	$17,597,774
81	$51,327	$40,727	$92,054	$17,557,047
82	$51,208	$40,846	$92,054	$17,516,201
83	$51,089	$40,965	$92,054	$17,475,236
84	$50,969	$41,085	$92,054	$17,434,151

第7年供款共

$1,104,650

第7年利息

$619,443

第7年共還本金

$485,207

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$50,850	$41,205	$92,054	$17,392,946
86	$50,729	$41,325	$92,054	$17,351,622
87	$50,609	$41,445	$92,054	$17,310,176
88	$50,488	$41,566	$92,054	$17,268,610
89	$50,367	$41,687	$92,054	$17,226,923
90	$50,245	$41,809	$92,054	$17,185,114
91	$50,123	$41,931	$92,054	$17,143,183
92	$50,001	$42,053	$92,054	$17,101,130
93	$49,878	$42,176	$92,054	$17,058,954
94	$49,755	$42,299	$92,054	$17,016,655
95	$49,632	$42,422	$92,054	$16,974,233
96	$49,508	$42,546	$92,054	$16,931,687

第8年供款共

$1,104,650

第8年利息

$602,186

第8年共還本金

$502,464

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$49,384	$42,670	$92,054	$16,889,017
98	$49,260	$42,795	$92,054	$16,846,222
99	$49,135	$42,919	$92,054	$16,803,303
100	$49,010	$43,045	$92,054	$16,760,258
101	$48,884	$43,170	$92,054	$16,717,088
102	$48,758	$43,296	$92,054	$16,673,792
103	$48,632	$43,422	$92,054	$16,630,370
104	$48,505	$43,549	$92,054	$16,586,821
105	$48,378	$43,676	$92,054	$16,543,145
106	$48,251	$43,803	$92,054	$16,499,342
107	$48,123	$43,931	$92,054	$16,455,411
108	$47,995	$44,059	$92,054	$16,411,351

第9年供款共

$1,104,650

第9年利息

$584,315

第9年共還本金

$520,335

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$47,866	$44,188	$92,054	$16,367,164
110	$47,738	$44,317	$92,054	$16,322,847
111	$47,608	$44,446	$92,054	$16,278,401
112	$47,479	$44,575	$92,054	$16,233,826
113	$47,349	$44,706	$92,054	$16,189,120
114	$47,218	$44,836	$92,054	$16,144,284
115	$47,087	$44,967	$92,054	$16,099,318
116	$46,956	$45,098	$92,054	$16,054,220
117	$46,825	$45,229	$92,054	$16,008,991
118	$46,693	$45,361	$92,054	$15,963,629
119	$46,561	$45,494	$92,054	$15,918,136
120	$46,428	$45,626	$92,054	$15,872,509

第10年供款共

$1,104,650

第10年利息

$565,808

第10年共還本金

$538,842

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$46,295	$45,759	$92,054	$15,826,750
122	$46,161	$45,893	$92,054	$15,780,857
123	$46,028	$46,027	$92,054	$15,734,831
124	$45,893	$46,161	$92,054	$15,688,670
125	$45,759	$46,296	$92,054	$15,642,374
126	$45,624	$46,431	$92,054	$15,595,944
127	$45,488	$46,566	$92,054	$15,549,378
128	$45,352	$46,702	$92,054	$15,502,676
129	$45,216	$46,838	$92,054	$15,455,838
130	$45,080	$46,975	$92,054	$15,408,863
131	$44,943	$47,112	$92,054	$15,361,752
132	$44,805	$47,249	$92,054	$15,314,502

第11年供款共

$1,104,650

第11年利息

$546,643

第11年共還本金

$558,007

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$44,667	$47,387	$92,054	$15,267,116
134	$44,529	$47,525	$92,054	$15,219,591
135	$44,390	$47,664	$92,054	$15,171,927
136	$44,251	$47,803	$92,054	$15,124,124
137	$44,112	$47,942	$92,054	$15,076,182
138	$43,972	$48,082	$92,054	$15,028,100
139	$43,832	$48,222	$92,054	$14,979,878
140	$43,691	$48,363	$92,054	$14,931,515
141	$43,550	$48,504	$92,054	$14,883,011
142	$43,409	$48,645	$92,054	$14,834,366
143	$43,267	$48,787	$92,054	$14,785,578
144	$43,125	$48,930	$92,054	$14,736,649

第12年供款共

$1,104,650

第12年利息

$526,796

第12年共還本金

$577,854

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$42,982	$49,072	$92,054	$14,687,577
146	$42,839	$49,215	$92,054	$14,638,361
147	$42,695	$49,359	$92,054	$14,589,002
148	$42,551	$49,503	$92,054	$14,539,499
149	$42,407	$49,647	$92,054	$14,489,852
150	$42,262	$49,792	$92,054	$14,440,060
151	$42,117	$49,937	$92,054	$14,390,123
152	$41,971	$50,083	$92,054	$14,340,040
153	$41,825	$50,229	$92,054	$14,289,811
154	$41,679	$50,376	$92,054	$14,239,435
155	$41,532	$50,522	$92,054	$14,188,913
156	$41,384	$50,670	$92,054	$14,138,243

第13年供款共

$1,104,650

第13年利息

$506,244

第13年共還本金

$598,406

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$41,237	$50,818	$92,054	$14,087,425
158	$41,088	$50,966	$92,054	$14,036,459
159	$40,940	$51,114	$92,054	$13,985,345
160	$40,791	$51,264	$92,054	$13,934,081
161	$40,641	$51,413	$92,054	$13,882,668
162	$40,491	$51,563	$92,054	$13,831,105
163	$40,341	$51,713	$92,054	$13,779,392
164	$40,190	$51,864	$92,054	$13,727,527
165	$40,039	$52,016	$92,054	$13,675,512
166	$39,887	$52,167	$92,054	$13,623,345
167	$39,735	$52,319	$92,054	$13,571,025
168	$39,582	$52,472	$92,054	$13,518,553

第14年供款共

$1,104,650

第14年利息

$484,960

第14年共還本金

$619,690

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$39,429	$52,625	$92,054	$13,465,928
170	$39,276	$52,779	$92,054	$13,413,150
171	$39,122	$52,932	$92,054	$13,360,217
172	$38,967	$53,087	$92,054	$13,307,130
173	$38,812	$53,242	$92,054	$13,253,889
174	$38,657	$53,397	$92,054	$13,200,492
175	$38,501	$53,553	$92,054	$13,146,939
176	$38,345	$53,709	$92,054	$13,093,230
177	$38,189	$53,866	$92,054	$13,039,364
178	$38,031	$54,023	$92,054	$12,985,342
179	$37,874	$54,180	$92,054	$12,931,161
180	$37,716	$54,338	$92,054	$12,876,823

第15年供款共

$1,104,650

第15年利息

$462,920

第15年共還本金

$641,730

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$37,557	$54,497	$92,054	$12,822,326
182	$37,398	$54,656	$92,054	$12,767,671
183	$37,239	$54,815	$92,054	$12,712,856
184	$37,079	$54,975	$92,054	$12,657,881
185	$36,919	$55,135	$92,054	$12,602,745
186	$36,758	$55,296	$92,054	$12,547,449
187	$36,597	$55,457	$92,054	$12,491,992
188	$36,435	$55,619	$92,054	$12,436,373
189	$36,273	$55,781	$92,054	$12,380,591
190	$36,110	$55,944	$92,054	$12,324,647
191	$35,947	$56,107	$92,054	$12,268,540
192	$35,783	$56,271	$92,054	$12,212,269

第16年供款共

$1,104,650

第16年利息

$440,096

第16年共還本金

$664,554

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$35,619	$56,435	$92,054	$12,155,834
194	$35,455	$56,600	$92,054	$12,099,234
195	$35,289	$56,765	$92,054	$12,042,469
196	$35,124	$56,930	$92,054	$11,985,539
197	$34,958	$57,096	$92,054	$11,928,443
198	$34,791	$57,263	$92,054	$11,871,180
199	$34,624	$57,430	$92,054	$11,813,750
200	$34,457	$57,597	$92,054	$11,756,153
201	$34,289	$57,765	$92,054	$11,698,387
202	$34,120	$57,934	$92,054	$11,640,453
203	$33,951	$58,103	$92,054	$11,582,351
204	$33,782	$58,272	$92,054	$11,524,078

第17年供款共

$1,104,650

第17年利息

$416,459

第17年共還本金

$688,191

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$33,612	$58,442	$92,054	$11,465,636
206	$33,441	$58,613	$92,054	$11,407,023
207	$33,270	$58,784	$92,054	$11,348,240
208	$33,099	$58,955	$92,054	$11,289,284
209	$32,927	$59,127	$92,054	$11,230,157
210	$32,755	$59,300	$92,054	$11,170,858
211	$32,582	$59,472	$92,054	$11,111,385
212	$32,408	$59,646	$92,054	$11,051,739
213	$32,234	$59,820	$92,054	$10,991,919
214	$32,060	$59,994	$92,054	$10,931,925
215	$31,885	$60,169	$92,054	$10,871,756
216	$31,709	$60,345	$92,054	$10,811,411

第18年供款共

$1,104,650

第18年利息

$391,983

第18年共還本金

$712,667

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$31,533	$60,521	$92,054	$10,750,890
218	$31,357	$60,697	$92,054	$10,690,193
219	$31,180	$60,874	$92,054	$10,629,318
220	$31,002	$61,052	$92,054	$10,568,266
221	$30,824	$61,230	$92,054	$10,507,036
222	$30,646	$61,409	$92,054	$10,445,627
223	$30,466	$61,588	$92,054	$10,384,040
224	$30,287	$61,767	$92,054	$10,322,272
225	$30,107	$61,948	$92,054	$10,260,325
226	$29,926	$62,128	$92,054	$10,198,197
227	$29,745	$62,309	$92,054	$10,135,887
228	$29,563	$62,491	$92,054	$10,073,396

第19年供款共

$1,104,650

第19年利息

$366,635

第19年共還本金

$738,015

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$29,381	$62,673	$92,054	$10,010,723
230	$29,198	$62,856	$92,054	$9,947,866
231	$29,015	$63,040	$92,054	$9,884,827
232	$28,831	$63,223	$92,054	$9,821,603
233	$28,646	$63,408	$92,054	$9,758,196
234	$28,461	$63,593	$92,054	$9,694,603
235	$28,276	$63,778	$92,054	$9,630,825
236	$28,090	$63,964	$92,054	$9,566,860
237	$27,903	$64,151	$92,054	$9,502,709
238	$27,716	$64,338	$92,054	$9,438,372
239	$27,529	$64,526	$92,054	$9,373,846
240	$27,340	$64,714	$92,054	$9,309,132

第20年供款共

$1,104,650

第20年利息

$340,386

第20年共還本金

$764,264

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$27,152	$64,903	$92,054	$9,244,230
242	$26,962	$65,092	$92,054	$9,179,138
243	$26,772	$65,282	$92,054	$9,113,856
244	$26,582	$65,472	$92,054	$9,048,384
245	$26,391	$65,663	$92,054	$8,982,721
246	$26,200	$65,855	$92,054	$8,916,866
247	$26,008	$66,047	$92,054	$8,850,820
248	$25,815	$66,239	$92,054	$8,784,581
249	$25,622	$66,432	$92,054	$8,718,148
250	$25,428	$66,626	$92,054	$8,651,522
251	$25,234	$66,821	$92,054	$8,584,701
252	$25,039	$67,015	$92,054	$8,517,686

第21年供款共

$1,104,650

第21年利息

$313,204

第21年共還本金

$791,446

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,843	$67,211	$92,054	$8,450,475
254	$24,647	$67,407	$92,054	$8,383,068
255	$24,451	$67,604	$92,054	$8,315,464
256	$24,253	$67,801	$92,054	$8,247,664
257	$24,056	$67,998	$92,054	$8,179,665
258	$23,857	$68,197	$92,054	$8,111,468
259	$23,658	$68,396	$92,054	$8,043,073
260	$23,459	$68,595	$92,054	$7,974,478
261	$23,259	$68,795	$92,054	$7,905,682
262	$23,058	$68,996	$92,054	$7,836,686
263	$22,857	$69,197	$92,054	$7,767,489
264	$22,655	$69,399	$92,054	$7,698,090

第22年供款共

$1,104,650

第22年利息

$285,054

第22年共還本金

$819,596

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$22,453	$69,601	$92,054	$7,628,489
266	$22,250	$69,804	$92,054	$7,558,684
267	$22,046	$70,008	$92,054	$7,488,676
268	$21,842	$70,212	$92,054	$7,418,464
269	$21,637	$70,417	$92,054	$7,348,047
270	$21,432	$70,622	$92,054	$7,277,425
271	$21,226	$70,828	$92,054	$7,206,597
272	$21,019	$71,035	$92,054	$7,135,562
273	$20,812	$71,242	$92,054	$7,064,320
274	$20,604	$71,450	$92,054	$6,992,870
275	$20,396	$71,658	$92,054	$6,921,211
276	$20,187	$71,867	$92,054	$6,849,344

第23年供款共

$1,104,650

第23年利息

$255,904

第23年共還本金

$848,746

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,977	$72,077	$92,054	$6,777,267
278	$19,767	$72,287	$92,054	$6,704,980
279	$19,556	$72,498	$92,054	$6,632,482
280	$19,345	$72,709	$92,054	$6,559,773
281	$19,133	$72,921	$92,054	$6,486,851
282	$18,920	$73,134	$92,054	$6,413,717
283	$18,707	$73,347	$92,054	$6,340,369
284	$18,493	$73,561	$92,054	$6,266,808
285	$18,278	$73,776	$92,054	$6,193,032
286	$18,063	$73,991	$92,054	$6,119,041
287	$17,847	$74,207	$92,054	$6,044,834
288	$17,631	$74,423	$92,054	$5,970,411

第24年供款共

$1,104,650

第24年利息

$225,716

第24年共還本金

$878,933

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,414	$74,640	$92,054	$5,895,770
290	$17,196	$74,858	$92,054	$5,820,912
291	$16,978	$75,077	$92,054	$5,745,835
292	$16,759	$75,295	$92,054	$5,670,540
293	$16,539	$75,515	$92,054	$5,595,025
294	$16,319	$75,735	$92,054	$5,519,290
295	$16,098	$75,956	$92,054	$5,443,333
296	$15,876	$76,178	$92,054	$5,367,156
297	$15,654	$76,400	$92,054	$5,290,756
298	$15,431	$76,623	$92,054	$5,214,133
299	$15,208	$76,846	$92,054	$5,137,287
300	$14,984	$77,070	$92,054	$5,060,216

第25年供款共

$1,104,650

第25年利息

$194,455

第25年共還本金

$910,194

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,759	$77,295	$92,054	$4,982,921
302	$14,534	$77,521	$92,054	$4,905,400
303	$14,307	$77,747	$92,054	$4,827,654
304	$14,081	$77,974	$92,054	$4,749,680
305	$13,853	$78,201	$92,054	$4,671,479
306	$13,625	$78,429	$92,054	$4,593,050
307	$13,396	$78,658	$92,054	$4,514,392
308	$13,167	$78,887	$92,054	$4,435,505
309	$12,937	$79,117	$92,054	$4,356,388
310	$12,706	$79,348	$92,054	$4,277,040
311	$12,475	$79,579	$92,054	$4,197,460
312	$12,243	$79,812	$92,054	$4,117,649

第26年供款共

$1,104,650

第26年利息

$162,083

第26年共還本金

$942,567

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,010	$80,044	$92,054	$4,037,604
314	$11,776	$80,278	$92,054	$3,957,327
315	$11,542	$80,512	$92,054	$3,876,815
316	$11,307	$80,747	$92,054	$3,796,068
317	$11,072	$80,982	$92,054	$3,715,086
318	$10,836	$81,218	$92,054	$3,633,867
319	$10,599	$81,455	$92,054	$3,552,412
320	$10,361	$81,693	$92,054	$3,470,719
321	$10,123	$81,931	$92,054	$3,388,788
322	$9,884	$82,170	$92,054	$3,306,617
323	$9,644	$82,410	$92,054	$3,224,207
324	$9,404	$82,650	$92,054	$3,141,557

第27年供款共

$1,104,650

第27年利息

$128,558

第27年共還本金

$976,092

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,163	$82,891	$92,054	$3,058,666
326	$8,921	$83,133	$92,054	$2,975,533
327	$8,679	$83,376	$92,054	$2,892,157
328	$8,435	$83,619	$92,054	$2,808,539
329	$8,192	$83,863	$92,054	$2,724,676
330	$7,947	$84,107	$92,054	$2,640,569
331	$7,702	$84,353	$92,054	$2,556,216
332	$7,456	$84,599	$92,054	$2,471,618
333	$7,209	$84,845	$92,054	$2,386,773
334	$6,961	$85,093	$92,054	$2,301,680
335	$6,713	$85,341	$92,054	$2,216,339
336	$6,464	$85,590	$92,054	$2,130,749

第28年供款共

$1,104,650

第28年利息

$93,842

第28年共還本金

$1,010,808

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,215	$85,839	$92,054	$2,044,910
338	$5,964	$86,090	$92,054	$1,958,820
339	$5,713	$86,341	$92,054	$1,872,479
340	$5,461	$86,593	$92,054	$1,785,886
341	$5,209	$86,845	$92,054	$1,699,041
342	$4,956	$87,099	$92,054	$1,611,942
343	$4,701	$87,353	$92,054	$1,524,589
344	$4,447	$87,607	$92,054	$1,436,982
345	$4,191	$87,863	$92,054	$1,349,119
346	$3,935	$88,119	$92,054	$1,261,000
347	$3,678	$88,376	$92,054	$1,172,624
348	$3,420	$88,634	$92,054	$1,083,990

第29年供款共

$1,104,650

第29年利息

$57,890

第29年共還本金

$1,046,760

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,162	$88,893	$92,054	$995,097
350	$2,902	$89,152	$92,054	$905,945
351	$2,642	$89,412	$92,054	$816,533
352	$2,382	$89,673	$92,054	$726,861
353	$2,120	$89,934	$92,054	$636,927
354	$1,858	$90,196	$92,054	$546,730
355	$1,595	$90,460	$92,054	$456,271
356	$1,331	$90,723	$92,054	$365,547
357	$1,066	$90,988	$92,054	$274,559
358	$801	$91,253	$92,054	$183,306
359	$535	$91,520	$92,054	$91,786
360	$268	$91,786	$92,054	$0

第30年供款共

$1,104,650

第30年利息

$20,660

第30年共還本金

$1,083,990

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$20,969,498

免責聲明

筍盤推介

按揭保險費
info