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$22,810,278

每月供款
$111,196

首期

$-17,550,000

總貸款額

$25,550,000

總利息

$14,480,278

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-17,220,000

按月供比率計算

$222,390

置業成本總預算

HK$-17,220,000

首期

$-17,550,000
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

$222,390

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08座

thumb_up

2房2廳東北迎海

實

512 呎

@14,414

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$738 萬

實

512 呎

@14,414

售$738 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@15,264

建

663 呎

@11,765

local_fire_department 至HIT

售$780 萬

實

511 呎

@15,264

建

663 呎

@11,765

售$780 萬

local_fire_department 至HIT

粉嶺海燕花園

thumb_up

激筍 *** 連天台 *** 連車位 *** 步行幾分鐘到港鐵

實

750 呎

@10,067

建

972 呎

@7,767

local_offer 低水筍價

售$755 萬

實

750 呎

@10,067

建

972 呎

@7,767

售$755 萬

local_offer 低水筍價

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

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒** 開揚靚景,池海雙輝,大房大廳,連車位**

實

586 呎

@15,017

建

790 呎

@11,139

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$880 萬

實

586 呎

@15,017

建

790 呎

@11,139

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

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

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,168

建

757 呎

@11,361

local_fire_department 至HIT

售$860 萬

實

567 呎

@15,168

建

757 呎

@11,361

售$860 萬

local_fire_department 至HIT

馬鞍山迎海第2座 2房連約或交吉

thumb_up

迎海第2座 2房連約或交吉

實

491 呎

@15,234

建

638 呎

@11,724

local_fire_department 至HIT

售$748 萬

實

491 呎

@15,234

建

638 呎

@11,724

售$748 萬

local_fire_department 至HIT

馬鞍山雅濤居第02座

thumb_up

市中心3房套

實

779 呎

@10,911

建

1,053 呎

@8,072

vpn_key 有匙即睇

售$850 萬

實

779 呎

@10,911

建

1,053 呎

@8,072

售$850 萬

vpn_key 有匙即睇

大埔嘉熙第06座

thumb_up

[[新發展]]海濱生活社區-高質1房,連284'天台; 升級之選 !

實

336 呎

@23,810

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

336 呎

@23,810

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山天宇海第5A座

thumb_up

天宇海3房

實

797 呎

@11,041

建

1,042 呎

@8,445

local_fire_department 至HIT

售$880 萬

實

797 呎

@11,041

建

1,042 呎

@8,445

售$880 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

542 呎

@12,915

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

542 呎

@12,915

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$152,915	$117,503	$96,291	$82,179
1.500	$158,600	$123,290	$102,184	$88,178
2.000	$164,416	$129,253	$108,295	$94,438
2.500	$170,365	$135,390	$114,622	$100,953
3.000	$176,444	$141,700	$121,161	$107,720
3.250	$179,532	$144,919	$124,509	$111,195
3.500	$182,652	$148,180	$127,909	$114,731
4.000	$188,990	$154,828	$134,862	$121,980
4.500	$195,456	$161,642	$142,015	$129,458
5.000	$202,048	$168,619	$149,363	$137,158
5.500	$208,765	$175,755	$156,899	$145,070
6.000	$215,605	$183,048	$164,619	$153,185

每月供款$111,196

年期

30年

貸款金額

$25,550,000

總利息

$14,480,278

總貸款連利息

$40,030,278

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$69,198	$41,997	$111,195	$25,508,003
2	$69,084	$42,111	$111,195	$25,465,892
3	$68,970	$42,225	$111,195	$25,423,667
4	$68,856	$42,339	$111,195	$25,381,327
5	$68,741	$42,454	$111,195	$25,338,873
6	$68,626	$42,569	$111,195	$25,296,304
7	$68,511	$42,684	$111,195	$25,253,620
8	$68,395	$42,800	$111,195	$25,210,820
9	$68,279	$42,916	$111,195	$25,167,904
10	$68,163	$43,032	$111,195	$25,124,871
11	$68,047	$43,149	$111,195	$25,081,723
12	$67,930	$43,266	$111,195	$25,038,457

第1年供款共

$1,334,343

第1年利息

$822,800

第1年共還本金

$511,543

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$67,812	$43,383	$111,195	$24,995,074
14	$67,695	$43,500	$111,195	$24,951,574
15	$67,577	$43,618	$111,195	$24,907,956
16	$67,459	$43,736	$111,195	$24,864,220
17	$67,341	$43,855	$111,195	$24,820,365
18	$67,222	$43,973	$111,195	$24,776,392
19	$67,103	$44,092	$111,195	$24,732,300
20	$66,983	$44,212	$111,195	$24,688,088
21	$66,864	$44,332	$111,195	$24,643,756
22	$66,744	$44,452	$111,195	$24,599,304
23	$66,623	$44,572	$111,195	$24,554,732
24	$66,502	$44,693	$111,195	$24,510,039

第2年供款共

$1,334,343

第2年利息

$805,925

第2年共還本金

$528,418

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$66,381	$44,814	$111,195	$24,465,226
26	$66,260	$44,935	$111,195	$24,420,290
27	$66,138	$45,057	$111,195	$24,375,233
28	$66,016	$45,179	$111,195	$24,330,054
29	$65,894	$45,301	$111,195	$24,284,753
30	$65,771	$45,424	$111,195	$24,239,329
31	$65,648	$45,547	$111,195	$24,193,782
32	$65,525	$45,670	$111,195	$24,148,112
33	$65,401	$45,794	$111,195	$24,102,318
34	$65,277	$45,918	$111,195	$24,056,400
35	$65,153	$46,042	$111,195	$24,010,357
36	$65,028	$46,167	$111,195	$23,964,190

第3年供款共

$1,334,343

第3年利息

$788,493

第3年共還本金

$545,850

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$64,903	$46,292	$111,195	$23,917,898
38	$64,778	$46,418	$111,195	$23,871,480
39	$64,652	$46,543	$111,195	$23,824,937
40	$64,526	$46,669	$111,195	$23,778,267
41	$64,399	$46,796	$111,195	$23,731,472
42	$64,273	$46,922	$111,195	$23,684,549
43	$64,146	$47,050	$111,195	$23,637,500
44	$64,018	$47,177	$111,195	$23,590,323
45	$63,890	$47,305	$111,195	$23,543,018
46	$63,762	$47,433	$111,195	$23,495,585
47	$63,634	$47,561	$111,195	$23,448,024
48	$63,505	$47,690	$111,195	$23,400,334

第4年供款共

$1,334,343

第4年利息

$770,486

第4年共還本金

$563,856

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$63,376	$47,819	$111,195	$23,352,514
50	$63,246	$47,949	$111,195	$23,304,565
51	$63,117	$48,079	$111,195	$23,256,487
52	$62,986	$48,209	$111,195	$23,208,278
53	$62,856	$48,339	$111,195	$23,159,938
54	$62,725	$48,470	$111,195	$23,111,468
55	$62,594	$48,602	$111,195	$23,062,866
56	$62,462	$48,733	$111,195	$23,014,133
57	$62,330	$48,865	$111,195	$22,965,268
58	$62,198	$48,998	$111,195	$22,916,270
59	$62,065	$49,130	$111,195	$22,867,140
60	$61,932	$49,263	$111,195	$22,817,877

第5年供款共

$1,334,343

第5年利息

$751,886

第5年共還本金

$582,457

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$61,798	$49,397	$111,195	$22,768,480
62	$61,665	$49,531	$111,195	$22,718,949
63	$61,530	$49,665	$111,195	$22,669,284
64	$61,396	$49,799	$111,195	$22,619,485
65	$61,261	$49,934	$111,195	$22,569,551
66	$61,126	$50,069	$111,195	$22,519,482
67	$60,990	$50,205	$111,195	$22,469,277
68	$60,854	$50,341	$111,195	$22,418,936
69	$60,718	$50,477	$111,195	$22,368,459
70	$60,581	$50,614	$111,195	$22,317,845
71	$60,444	$50,751	$111,195	$22,267,094
72	$60,307	$50,889	$111,195	$22,216,205

第6年供款共

$1,334,343

第6年利息

$732,671

第6年共還本金

$601,671

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$60,169	$51,026	$111,195	$22,165,179
74	$60,031	$51,165	$111,195	$22,114,014
75	$59,892	$51,303	$111,195	$22,062,711
76	$59,753	$51,442	$111,195	$22,011,269
77	$59,614	$51,581	$111,195	$21,959,688
78	$59,474	$51,721	$111,195	$21,907,967
79	$59,334	$51,861	$111,195	$21,856,106
80	$59,194	$52,002	$111,195	$21,804,104
81	$59,053	$52,142	$111,195	$21,751,961
82	$58,912	$52,284	$111,195	$21,699,678
83	$58,770	$52,425	$111,195	$21,647,253
84	$58,628	$52,567	$111,195	$21,594,685

第7年供款共

$1,334,343

第7年利息

$712,823

第7年共還本金

$621,520

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$58,486	$52,710	$111,195	$21,541,976
86	$58,343	$52,852	$111,195	$21,489,123
87	$58,200	$52,996	$111,195	$21,436,128
88	$58,056	$53,139	$111,195	$21,382,989
89	$57,912	$53,283	$111,195	$21,329,706
90	$57,768	$53,427	$111,195	$21,276,279
91	$57,623	$53,572	$111,195	$21,222,707
92	$57,478	$53,717	$111,195	$21,168,990
93	$57,333	$53,863	$111,195	$21,115,127
94	$57,187	$54,008	$111,195	$21,061,119
95	$57,041	$54,155	$111,195	$21,006,964
96	$56,894	$54,301	$111,195	$20,952,663

第8年供款共

$1,334,343

第8年利息

$692,320

第8年共還本金

$642,023

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$56,747	$54,448	$111,195	$20,898,214
98	$56,599	$54,596	$111,195	$20,843,618
99	$56,451	$54,744	$111,195	$20,788,875
100	$56,303	$54,892	$111,195	$20,733,983
101	$56,155	$55,041	$111,195	$20,678,942
102	$56,005	$55,190	$111,195	$20,623,752
103	$55,856	$55,339	$111,195	$20,568,413
104	$55,706	$55,489	$111,195	$20,512,924
105	$55,556	$55,639	$111,195	$20,457,284
106	$55,405	$55,790	$111,195	$20,401,494
107	$55,254	$55,941	$111,195	$20,345,553
108	$55,103	$56,093	$111,195	$20,289,461

第9年供款共

$1,334,343

第9年利息

$671,140

第9年共還本金

$663,202

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$54,951	$56,245	$111,195	$20,233,216
110	$54,798	$56,397	$111,195	$20,176,819
111	$54,646	$56,550	$111,195	$20,120,269
112	$54,492	$56,703	$111,195	$20,063,567
113	$54,339	$56,856	$111,195	$20,006,710
114	$54,185	$57,010	$111,195	$19,949,700
115	$54,030	$57,165	$111,195	$19,892,535
116	$53,876	$57,320	$111,195	$19,835,215
117	$53,720	$57,475	$111,195	$19,777,741
118	$53,565	$57,631	$111,195	$19,720,110
119	$53,409	$57,787	$111,195	$19,662,323
120	$53,252	$57,943	$111,195	$19,604,380

第10年供款共

$1,334,343

第10年利息

$649,262

第10年共還本金

$685,080

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$53,095	$58,100	$111,195	$19,546,280
122	$52,938	$58,257	$111,195	$19,488,023
123	$52,780	$58,415	$111,195	$19,429,608
124	$52,622	$58,573	$111,195	$19,371,034
125	$52,463	$58,732	$111,195	$19,312,302
126	$52,304	$58,891	$111,195	$19,253,411
127	$52,145	$59,051	$111,195	$19,194,361
128	$51,985	$59,210	$111,195	$19,135,150
129	$51,824	$59,371	$111,195	$19,075,780
130	$51,664	$59,532	$111,195	$19,016,248
131	$51,502	$59,693	$111,195	$18,956,555
132	$51,341	$59,855	$111,195	$18,896,700

第11年供款共

$1,334,343

第11年利息

$626,663

第11年共還本金

$707,680

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$51,179	$60,017	$111,195	$18,836,684
134	$51,016	$60,179	$111,195	$18,776,505
135	$50,853	$60,342	$111,195	$18,716,162
136	$50,690	$60,506	$111,195	$18,655,657
137	$50,526	$60,669	$111,195	$18,594,987
138	$50,361	$60,834	$111,195	$18,534,154
139	$50,197	$60,999	$111,195	$18,473,155
140	$50,031	$61,164	$111,195	$18,411,991
141	$49,866	$61,329	$111,195	$18,350,662
142	$49,700	$61,496	$111,195	$18,289,166
143	$49,533	$61,662	$111,195	$18,227,504
144	$49,366	$61,829	$111,195	$18,165,675

第12年供款共

$1,334,343

第12年利息

$603,317

第12年共還本金

$731,025

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$49,199	$61,997	$111,195	$18,103,679
146	$49,031	$62,164	$111,195	$18,041,514
147	$48,862	$62,333	$111,195	$17,979,182
148	$48,694	$62,502	$111,195	$17,916,680
149	$48,524	$62,671	$111,195	$17,854,009
150	$48,355	$62,841	$111,195	$17,791,168
151	$48,184	$63,011	$111,195	$17,728,158
152	$48,014	$63,181	$111,195	$17,664,976
153	$47,843	$63,353	$111,195	$17,601,624
154	$47,671	$63,524	$111,195	$17,538,099
155	$47,499	$63,696	$111,195	$17,474,403
156	$47,327	$63,869	$111,195	$17,410,535

第13年供款共

$1,334,343

第13年利息

$579,202

第13年共還本金

$755,141

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$47,154	$64,042	$111,195	$17,346,493
158	$46,980	$64,215	$111,195	$17,282,278
159	$46,806	$64,389	$111,195	$17,217,889
160	$46,632	$64,563	$111,195	$17,153,325
161	$46,457	$64,738	$111,195	$17,088,587
162	$46,282	$64,914	$111,195	$17,023,673
163	$46,106	$65,089	$111,195	$16,958,584
164	$45,929	$65,266	$111,195	$16,893,318
165	$45,753	$65,442	$111,195	$16,827,876
166	$45,575	$65,620	$111,195	$16,762,256
167	$45,398	$65,797	$111,195	$16,696,459
168	$45,220	$65,976	$111,195	$16,630,483

第14年供款共

$1,334,343

第14年利息

$554,291

第14年共還本金

$780,052

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$45,041	$66,154	$111,195	$16,564,329
170	$44,862	$66,333	$111,195	$16,497,995
171	$44,682	$66,513	$111,195	$16,431,482
172	$44,502	$66,693	$111,195	$16,364,789
173	$44,321	$66,874	$111,195	$16,297,915
174	$44,140	$67,055	$111,195	$16,230,860
175	$43,959	$67,237	$111,195	$16,163,623
176	$43,776	$67,419	$111,195	$16,096,204
177	$43,594	$67,601	$111,195	$16,028,603
178	$43,411	$67,784	$111,195	$15,960,819
179	$43,227	$67,968	$111,195	$15,892,851
180	$43,043	$68,152	$111,195	$15,824,699

第15年供款共

$1,334,343

第15年利息

$528,558

第15年共還本金

$805,784

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$42,859	$68,337	$111,195	$15,756,362
182	$42,673	$68,522	$111,195	$15,687,840
183	$42,488	$68,707	$111,195	$15,619,133
184	$42,302	$68,893	$111,195	$15,550,239
185	$42,115	$69,080	$111,195	$15,481,159
186	$41,928	$69,267	$111,195	$15,411,892
187	$41,741	$69,455	$111,195	$15,342,438
188	$41,552	$69,643	$111,195	$15,272,795
189	$41,364	$69,831	$111,195	$15,202,964
190	$41,175	$70,021	$111,195	$15,132,943
191	$40,985	$70,210	$111,195	$15,062,733
192	$40,795	$70,400	$111,195	$14,992,333

第16年供款共

$1,334,343

第16年利息

$501,977

第16年共還本金

$832,366

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$40,604	$70,591	$111,195	$14,921,742
194	$40,413	$70,782	$111,195	$14,850,959
195	$40,221	$70,974	$111,195	$14,779,986
196	$40,029	$71,166	$111,195	$14,708,819
197	$39,836	$71,359	$111,195	$14,637,461
198	$39,643	$71,552	$111,195	$14,565,909
199	$39,449	$71,746	$111,195	$14,494,163
200	$39,255	$71,940	$111,195	$14,422,222
201	$39,060	$72,135	$111,195	$14,350,087
202	$38,865	$72,330	$111,195	$14,277,757
203	$38,669	$72,526	$111,195	$14,205,231
204	$38,472	$72,723	$111,195	$14,132,508

第17年供款共

$1,334,343

第17年利息

$474,518

第17年共還本金

$859,825

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$38,276	$72,920	$111,195	$14,059,588
206	$38,078	$73,117	$111,195	$13,986,471
207	$37,880	$73,315	$111,195	$13,913,156
208	$37,681	$73,514	$111,195	$13,839,642
209	$37,482	$73,713	$111,195	$13,765,929
210	$37,283	$73,912	$111,195	$13,692,017
211	$37,083	$74,113	$111,195	$13,617,904
212	$36,882	$74,313	$111,195	$13,543,591
213	$36,681	$74,515	$111,195	$13,469,076
214	$36,479	$74,716	$111,195	$13,394,360
215	$36,276	$74,919	$111,195	$13,319,441
216	$36,073	$75,122	$111,195	$13,244,319

第18年供款共

$1,334,343

第18年利息

$446,154

第18年共還本金

$888,189

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$35,870	$75,325	$111,195	$13,168,994
218	$35,666	$75,529	$111,195	$13,093,465
219	$35,461	$75,734	$111,195	$13,017,731
220	$35,256	$75,939	$111,195	$12,941,792
221	$35,051	$76,145	$111,195	$12,865,648
222	$34,844	$76,351	$111,195	$12,789,297
223	$34,638	$76,558	$111,195	$12,712,739
224	$34,430	$76,765	$111,195	$12,635,975
225	$34,222	$76,973	$111,195	$12,559,002
226	$34,014	$77,181	$111,195	$12,481,820
227	$33,805	$77,390	$111,195	$12,404,430
228	$33,595	$77,600	$111,195	$12,326,830

第19年供款共

$1,334,343

第19年利息

$416,854

第19年共還本金

$917,489

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$33,385	$77,810	$111,195	$12,249,020
230	$33,174	$78,021	$111,195	$12,170,999
231	$32,963	$78,232	$111,195	$12,092,767
232	$32,751	$78,444	$111,195	$12,014,323
233	$32,539	$78,656	$111,195	$11,935,667
234	$32,326	$78,869	$111,195	$11,856,798
235	$32,112	$79,083	$111,195	$11,777,715
236	$31,898	$79,297	$111,195	$11,698,417
237	$31,683	$79,512	$111,195	$11,618,905
238	$31,468	$79,727	$111,195	$11,539,178
239	$31,252	$79,943	$111,195	$11,459,235
240	$31,035	$80,160	$111,195	$11,379,075

第20年供款共

$1,334,343

第20年利息

$386,587

第20年共還本金

$947,755

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$30,818	$80,377	$111,195	$11,298,698
242	$30,601	$80,595	$111,195	$11,218,103
243	$30,382	$80,813	$111,195	$11,137,291
244	$30,163	$81,032	$111,195	$11,056,259
245	$29,944	$81,251	$111,195	$10,975,008
246	$29,724	$81,471	$111,195	$10,893,536
247	$29,503	$81,692	$111,195	$10,811,845
248	$29,282	$81,913	$111,195	$10,729,931
249	$29,060	$82,135	$111,195	$10,647,796
250	$28,838	$82,357	$111,195	$10,565,439
251	$28,615	$82,580	$111,195	$10,482,858
252	$28,391	$82,804	$111,195	$10,400,054

第21年供款共

$1,334,343

第21年利息

$355,322

第21年共還本金

$979,021

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$28,167	$83,028	$111,195	$10,317,026
254	$27,942	$83,253	$111,195	$10,233,773
255	$27,716	$83,479	$111,195	$10,150,294
256	$27,490	$83,705	$111,195	$10,066,589
257	$27,264	$83,932	$111,195	$9,982,658
258	$27,036	$84,159	$111,195	$9,898,499
259	$26,808	$84,387	$111,195	$9,814,112
260	$26,580	$84,615	$111,195	$9,729,497
261	$26,351	$84,844	$111,195	$9,644,652
262	$26,121	$85,074	$111,195	$9,559,578
263	$25,891	$85,305	$111,195	$9,474,273
264	$25,659	$85,536	$111,195	$9,388,737

第22年供款共

$1,334,343

第22年利息

$323,026

第22年共還本金

$1,011,317

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$25,428	$85,767	$111,195	$9,302,970
266	$25,196	$86,000	$111,195	$9,216,970
267	$24,963	$86,233	$111,195	$9,130,738
268	$24,729	$86,466	$111,195	$9,044,272
269	$24,495	$86,700	$111,195	$8,957,571
270	$24,260	$86,935	$111,195	$8,870,636
271	$24,025	$87,171	$111,195	$8,783,466
272	$23,789	$87,407	$111,195	$8,696,059
273	$23,552	$87,643	$111,195	$8,608,416
274	$23,314	$87,881	$111,195	$8,520,535
275	$23,076	$88,119	$111,195	$8,432,416
276	$22,838	$88,357	$111,195	$8,344,059

第23年供款共

$1,334,343

第23年利息

$289,664

第23年共還本金

$1,044,679

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,598	$88,597	$111,195	$8,255,462
278	$22,359	$88,837	$111,195	$8,166,625
279	$22,118	$89,077	$111,195	$8,077,548
280	$21,877	$89,319	$111,195	$7,988,229
281	$21,635	$89,560	$111,195	$7,898,669
282	$21,392	$89,803	$111,195	$7,808,866
283	$21,149	$90,046	$111,195	$7,718,820
284	$20,905	$90,290	$111,195	$7,628,530
285	$20,661	$90,535	$111,195	$7,537,995
286	$20,415	$90,780	$111,195	$7,447,215
287	$20,170	$91,026	$111,195	$7,356,190
288	$19,923	$91,272	$111,195	$7,264,917

第24年供款共

$1,334,343

第24年利息

$255,201

第24年共還本金

$1,079,141

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,676	$91,519	$111,195	$7,173,398
290	$19,428	$91,767	$111,195	$7,081,631
291	$19,179	$92,016	$111,195	$6,989,615
292	$18,930	$92,265	$111,195	$6,897,350
293	$18,680	$92,515	$111,195	$6,804,835
294	$18,430	$92,765	$111,195	$6,712,070
295	$18,179	$93,017	$111,195	$6,619,053
296	$17,927	$93,269	$111,195	$6,525,784
297	$17,674	$93,521	$111,195	$6,432,263
298	$17,421	$93,775	$111,195	$6,338,489
299	$17,167	$94,028	$111,195	$6,244,460
300	$16,912	$94,283	$111,195	$6,150,177

第25年供款共

$1,334,343

第25年利息

$219,602

第25年共還本金

$1,114,740

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,657	$94,538	$111,195	$6,055,639
302	$16,401	$94,795	$111,195	$5,960,844
303	$16,144	$95,051	$111,195	$5,865,793
304	$15,887	$95,309	$111,195	$5,770,484
305	$15,628	$95,567	$111,195	$5,674,917
306	$15,370	$95,826	$111,195	$5,579,092
307	$15,110	$96,085	$111,195	$5,483,006
308	$14,850	$96,345	$111,195	$5,386,661
309	$14,589	$96,606	$111,195	$5,290,055
310	$14,327	$96,868	$111,195	$5,193,187
311	$14,065	$97,130	$111,195	$5,096,056
312	$13,802	$97,393	$111,195	$4,998,663

第26年供款共

$1,334,343

第26年利息

$182,829

第26年共還本金

$1,151,514

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,538	$97,657	$111,195	$4,901,006
314	$13,274	$97,922	$111,195	$4,803,084
315	$13,008	$98,187	$111,195	$4,704,897
316	$12,742	$98,453	$111,195	$4,606,444
317	$12,476	$98,719	$111,195	$4,507,725
318	$12,208	$98,987	$111,195	$4,408,738
319	$11,940	$99,255	$111,195	$4,309,483
320	$11,672	$99,524	$111,195	$4,209,960
321	$11,402	$99,793	$111,195	$4,110,166
322	$11,132	$100,064	$111,195	$4,010,103
323	$10,861	$100,335	$111,195	$3,909,768
324	$10,589	$100,606	$111,195	$3,809,162

第27年供款共

$1,334,343

第27年利息

$144,842

第27年共還本金

$1,189,501

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,316	$100,879	$111,195	$3,708,283
326	$10,043	$101,152	$111,195	$3,607,131
327	$9,769	$101,426	$111,195	$3,505,706
328	$9,495	$101,701	$111,195	$3,404,005
329	$9,219	$101,976	$111,195	$3,302,029
330	$8,943	$102,252	$111,195	$3,199,777
331	$8,666	$102,529	$111,195	$3,097,248
332	$8,388	$102,807	$111,195	$2,994,441
333	$8,110	$103,085	$111,195	$2,891,355
334	$7,831	$103,364	$111,195	$2,787,991
335	$7,551	$103,644	$111,195	$2,684,347
336	$7,270	$103,925	$111,195	$2,580,421

第28年供款共

$1,334,343

第28年利息

$105,602

第28年共還本金

$1,228,741

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,989	$104,207	$111,195	$2,476,215
338	$6,706	$104,489	$111,195	$2,371,726
339	$6,423	$104,772	$111,195	$2,266,954
340	$6,140	$105,056	$111,195	$2,161,899
341	$5,855	$105,340	$111,195	$2,056,559
342	$5,570	$105,625	$111,195	$1,950,933
343	$5,284	$105,911	$111,195	$1,845,022
344	$4,997	$106,198	$111,195	$1,738,824
345	$4,709	$106,486	$111,195	$1,632,338
346	$4,421	$106,774	$111,195	$1,525,563
347	$4,132	$107,063	$111,195	$1,418,500
348	$3,842	$107,353	$111,195	$1,311,146

第29年供款共

$1,334,343

第29年利息

$65,068

第29年共還本金

$1,269,275

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,551	$107,644	$111,195	$1,203,502
350	$3,259	$107,936	$111,195	$1,095,567
351	$2,967	$108,228	$111,195	$987,339
352	$2,674	$108,521	$111,195	$878,817
353	$2,380	$108,815	$111,195	$770,002
354	$2,085	$109,110	$111,195	$660,892
355	$1,790	$109,405	$111,195	$551,487
356	$1,494	$109,702	$111,195	$441,786
357	$1,197	$109,999	$111,195	$331,787
358	$899	$110,297	$111,195	$221,490
359	$600	$110,595	$111,195	$110,895
360	$300	$110,895	$111,195	$0

第30年供款共

$1,334,343

第30年利息

$23,196

第30年共還本金

$1,311,146

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$22,810,278

免責聲明

筍盤推介

按揭保險費
info