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$19,767,205

每月供款
$83,298

首期

$-10,550,000

總貸款額

$18,550,000

總利息

$11,437,205

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-10,220,000

按月供比率計算

$166,596

置業成本總預算

HK$-10,220,000

首期

$-10,550,000
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

$166,596

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03期星灣御第23座

thumb_up

大型屋苑, 交通便捷, 直達各區核心, 實用靚則, 園海清幽寧靜

實

581 呎

@15,491

pets 愛竉必選

售$900 萬

實

581 呎

@15,491

售$900 萬

pets 愛竉必選

沙田柏傲莊 I

thumb_up

露台開揚一房, 預約參觀

實

350 呎

@20,263

local_fire_department 至HIT verified 首置必買

售$709 萬

實

350 呎

@20,263

售$709 萬

local_fire_department 至HIT verified 首置必買

馬鞍山迎海第03期星灣御第16座

thumb_up

北水九運,全海景,豪華靚裝,歡迎約看

實

546 呎

@15,751

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$860 萬

實

546 呎

@15,751

售$860 萬

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

VR實景

馬鞍山翠擁華庭第10座

thumb_up

低水屋苑, 兩線穿梭巴士

實

765 呎

@10,458

建

988 呎

@8,097

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

售$800 萬

實

765 呎

@10,458

建

988 呎

@8,097

售$800 萬

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

西貢逸瓏海滙 2房+工人房

thumb_up

低密度豪宅會所泳池

實

581 呎

@13,046

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

售$758 萬

實

581 呎

@13,046

售$758 萬

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

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

639 呎

@11,737

建

827 呎

@9,069

hotel_class 樓王

售$750 萬

實

639 呎

@11,737

建

827 呎

@9,069

售$750 萬

hotel_class 樓王

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

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

馬鞍山翠擁華庭第08座

thumb_up

千金難買東南樓仲要鳳凰層開揚山景靚裝修屋苑樓皇

實

553 呎

@12,658

建

720 呎

@9,722

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$700 萬

實

553 呎

@12,658

建

720 呎

@9,722

售$700 萬

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

沙田晉名峰

thumb_up

環境幽靜開揚山景實用兩房連車位

實

602 呎

@14,784

建

756 呎

@11,772

local_fire_department 至HIT local_offer 低水筍價

售$890 萬

實

602 呎

@14,784

建

756 呎

@11,772

售$890 萬

local_fire_department 至HIT local_offer 低水筍價

沙田壹號雲頂【環境清幽罕有兩房放盤】

thumb_up

壹號雲頂【環境清幽罕有兩房放盤】

實

591 呎

@14,890

建

797 呎

@11,041

local_fire_department 至HIT

售$880 萬

實

591 呎

@14,890

建

797 呎

@11,041

售$880 萬

local_fire_department 至HIT

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@14,388

建

758 呎

@10,554

pets 愛竉必選

售$800 萬

實

556 呎

@14,388

建

758 呎

@10,554

售$800 萬

pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$111,021	$85,310	$69,910	$59,664
1.500	$115,148	$89,512	$74,188	$64,020
2.000	$119,371	$93,841	$78,625	$68,564
2.500	$123,689	$98,297	$83,218	$73,295
3.000	$128,103	$102,878	$87,966	$78,208
3.500	$132,611	$107,583	$92,866	$83,298
4.000	$137,212	$112,409	$97,914	$88,561
4.500	$141,906	$117,356	$103,107	$93,990
5.000	$146,692	$122,422	$108,441	$99,580
5.500	$151,569	$127,603	$113,913	$105,325
6.000	$156,535	$132,898	$119,518	$111,217

每月供款$83,298

年期

30年

貸款金額

$18,550,000

總利息

$11,437,205

總貸款連利息

$29,987,205

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$54,104	$29,194	$83,298	$18,520,806
2	$54,019	$29,279	$83,298	$18,491,528
3	$53,934	$29,364	$83,298	$18,462,163
4	$53,848	$29,450	$83,298	$18,432,714
5	$53,762	$29,536	$83,298	$18,403,178
6	$53,676	$29,622	$83,298	$18,373,556
7	$53,590	$29,708	$83,298	$18,343,848
8	$53,503	$29,795	$83,298	$18,314,053
9	$53,416	$29,882	$83,298	$18,284,171
10	$53,329	$29,969	$83,298	$18,254,202
11	$53,241	$30,056	$83,298	$18,224,146
12	$53,154	$30,144	$83,298	$18,194,002

第1年供款共

$999,573

第1年利息

$643,575

第1年共還本金

$355,998

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$53,066	$30,232	$83,298	$18,163,770
14	$52,978	$30,320	$83,298	$18,133,450
15	$52,889	$30,409	$83,298	$18,103,041
16	$52,801	$30,497	$83,298	$18,072,544
17	$52,712	$30,586	$83,298	$18,041,958
18	$52,622	$30,675	$83,298	$18,011,282
19	$52,533	$30,765	$83,298	$17,980,517
20	$52,443	$30,855	$83,298	$17,949,663
21	$52,353	$30,945	$83,298	$17,918,718
22	$52,263	$31,035	$83,298	$17,887,683
23	$52,172	$31,125	$83,298	$17,856,558
24	$52,082	$31,216	$83,298	$17,825,342

第2年供款共

$999,573

第2年利息

$630,913

第2年共還本金

$368,660

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$51,991	$31,307	$83,298	$17,794,035
26	$51,899	$31,399	$83,298	$17,762,636
27	$51,808	$31,490	$83,298	$17,731,146
28	$51,716	$31,582	$83,298	$17,699,564
29	$51,624	$31,674	$83,298	$17,667,890
30	$51,531	$31,766	$83,298	$17,636,123
31	$51,439	$31,859	$83,298	$17,604,264
32	$51,346	$31,952	$83,298	$17,572,312
33	$51,253	$32,045	$83,298	$17,540,267
34	$51,159	$32,139	$83,298	$17,508,128
35	$51,065	$32,232	$83,298	$17,475,896
36	$50,971	$32,326	$83,298	$17,443,570

第3年供款共

$999,573

第3年利息

$617,801

第3年共還本金

$381,772

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$50,877	$32,421	$83,298	$17,411,149
38	$50,783	$32,515	$83,298	$17,378,634
39	$50,688	$32,610	$83,298	$17,346,024
40	$50,593	$32,705	$83,298	$17,313,318
41	$50,497	$32,801	$83,298	$17,280,518
42	$50,402	$32,896	$83,298	$17,247,621
43	$50,306	$32,992	$83,298	$17,214,629
44	$50,209	$33,088	$83,298	$17,181,541
45	$50,113	$33,185	$83,298	$17,148,356
46	$50,016	$33,282	$83,298	$17,115,074
47	$49,919	$33,379	$83,298	$17,081,695
48	$49,822	$33,476	$83,298	$17,048,219

第4年供款共

$999,573

第4年利息

$604,223

第4年共還本金

$395,351

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$49,724	$33,574	$83,298	$17,014,645
50	$49,626	$33,672	$83,298	$16,980,973
51	$49,528	$33,770	$83,298	$16,947,203
52	$49,429	$33,868	$83,298	$16,913,335
53	$49,331	$33,967	$83,298	$16,879,368
54	$49,231	$34,066	$83,298	$16,845,302
55	$49,132	$34,166	$83,298	$16,811,136
56	$49,032	$34,265	$83,298	$16,776,871
57	$48,933	$34,365	$83,298	$16,742,505
58	$48,832	$34,465	$83,298	$16,708,040
59	$48,732	$34,566	$83,298	$16,673,474
60	$48,631	$34,667	$83,298	$16,638,807

第5年供款共

$999,573

第5年利息

$590,161

第5年共還本金

$409,412

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$48,530	$34,768	$83,298	$16,604,039
62	$48,428	$34,869	$83,298	$16,569,170
63	$48,327	$34,971	$83,298	$16,534,199
64	$48,225	$35,073	$83,298	$16,499,126
65	$48,122	$35,175	$83,298	$16,463,950
66	$48,020	$35,278	$83,298	$16,428,672
67	$47,917	$35,381	$83,298	$16,393,292
68	$47,814	$35,484	$83,298	$16,357,807
69	$47,710	$35,588	$83,298	$16,322,220
70	$47,606	$35,691	$83,298	$16,286,529
71	$47,502	$35,795	$83,298	$16,250,733
72	$47,398	$35,900	$83,298	$16,214,833

第6年供款共

$999,573

第6年利息

$575,600

第6年共還本金

$423,974

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$47,293	$36,005	$83,298	$16,178,829
74	$47,188	$36,110	$83,298	$16,142,719
75	$47,083	$36,215	$83,298	$16,106,505
76	$46,977	$36,320	$83,298	$16,070,184
77	$46,871	$36,426	$83,298	$16,033,758
78	$46,765	$36,533	$83,298	$15,997,225
79	$46,659	$36,639	$83,298	$15,960,586
80	$46,552	$36,746	$83,298	$15,923,840
81	$46,445	$36,853	$83,298	$15,886,986
82	$46,337	$36,961	$83,298	$15,850,026
83	$46,229	$37,069	$83,298	$15,812,957
84	$46,121	$37,177	$83,298	$15,775,780

第7年供款共

$999,573

第7年利息

$560,520

第7年共還本金

$439,053

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$46,013	$37,285	$83,298	$15,738,495
86	$45,904	$37,394	$83,298	$15,701,101
87	$45,795	$37,503	$83,298	$15,663,599
88	$45,685	$37,612	$83,298	$15,625,986
89	$45,576	$37,722	$83,298	$15,588,264
90	$45,466	$37,832	$83,298	$15,550,432
91	$45,355	$37,942	$83,298	$15,512,490
92	$45,245	$38,053	$83,298	$15,474,437
93	$45,134	$38,164	$83,298	$15,436,273
94	$45,022	$38,275	$83,298	$15,397,998
95	$44,911	$38,387	$83,298	$15,359,611
96	$44,799	$38,499	$83,298	$15,321,112

第8年供款共

$999,573

第8年利息

$544,905

第8年共還本金

$454,669

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$44,687	$38,611	$83,298	$15,282,500
98	$44,574	$38,724	$83,298	$15,243,777
99	$44,461	$38,837	$83,298	$15,204,940
100	$44,348	$38,950	$83,298	$15,165,990
101	$44,234	$39,064	$83,298	$15,126,926
102	$44,120	$39,178	$83,298	$15,087,749
103	$44,006	$39,292	$83,298	$15,048,457
104	$43,891	$39,406	$83,298	$15,009,050
105	$43,776	$39,521	$83,298	$14,969,529
106	$43,661	$39,637	$83,298	$14,929,892
107	$43,546	$39,752	$83,298	$14,890,140
108	$43,430	$39,868	$83,298	$14,850,272

第9年供款共

$999,573

第9年利息

$528,734

第9年共還本金

$470,840

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$43,313	$39,984	$83,298	$14,810,287
110	$43,197	$40,101	$83,298	$14,770,186
111	$43,080	$40,218	$83,298	$14,729,968
112	$42,962	$40,335	$83,298	$14,689,633
113	$42,845	$40,453	$83,298	$14,649,180
114	$42,727	$40,571	$83,298	$14,608,609
115	$42,608	$40,689	$83,298	$14,567,919
116	$42,490	$40,808	$83,298	$14,527,111
117	$42,371	$40,927	$83,298	$14,486,184
118	$42,251	$41,046	$83,298	$14,445,138
119	$42,132	$41,166	$83,298	$14,403,972
120	$42,012	$41,286	$83,298	$14,362,685

第10年供款共

$999,573

第10年利息

$511,987

第10年共還本金

$487,586

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$41,891	$41,407	$83,298	$14,321,279
122	$41,770	$41,527	$83,298	$14,279,751
123	$41,649	$41,649	$83,298	$14,238,103
124	$41,528	$41,770	$83,298	$14,196,333
125	$41,406	$41,892	$83,298	$14,154,441
126	$41,284	$42,014	$83,298	$14,112,427
127	$41,161	$42,137	$83,298	$14,070,290
128	$41,038	$42,259	$83,298	$14,028,031
129	$40,915	$42,383	$83,298	$13,985,648
130	$40,791	$42,506	$83,298	$13,943,142
131	$40,667	$42,630	$83,298	$13,900,512
132	$40,543	$42,755	$83,298	$13,857,757

第11年供款共

$999,573

第11年利息

$494,645

第11年共還本金

$504,928

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$40,418	$42,879	$83,298	$13,814,878
134	$40,293	$43,004	$83,298	$13,771,873
135	$40,168	$43,130	$83,298	$13,728,744
136	$40,042	$43,256	$83,298	$13,685,488
137	$39,916	$43,382	$83,298	$13,642,106
138	$39,789	$43,508	$83,298	$13,598,598
139	$39,663	$43,635	$83,298	$13,554,963
140	$39,535	$43,762	$83,298	$13,511,200
141	$39,408	$43,890	$83,298	$13,467,310
142	$39,280	$44,018	$83,298	$13,423,292
143	$39,151	$44,147	$83,298	$13,379,145
144	$39,023	$44,275	$83,298	$13,334,870

第12年供款共

$999,573

第12年利息

$476,686

第12年共還本金

$522,887

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$38,893	$44,404	$83,298	$13,290,466
146	$38,764	$44,534	$83,298	$13,245,932
147	$38,634	$44,664	$83,298	$13,201,268
148	$38,504	$44,794	$83,298	$13,156,474
149	$38,373	$44,925	$83,298	$13,111,549
150	$38,242	$45,056	$83,298	$13,066,493
151	$38,111	$45,187	$83,298	$13,021,306
152	$37,979	$45,319	$83,298	$12,975,987
153	$37,847	$45,451	$83,298	$12,930,536
154	$37,714	$45,584	$83,298	$12,884,952
155	$37,581	$45,717	$83,298	$12,839,236
156	$37,448	$45,850	$83,298	$12,793,386

第13年供款共

$999,573

第13年利息

$458,089

第13年共還本金

$541,485

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$37,314	$45,984	$83,298	$12,747,402
158	$37,180	$46,118	$83,298	$12,701,284
159	$37,045	$46,252	$83,298	$12,655,032
160	$36,911	$46,387	$83,298	$12,608,644
161	$36,775	$46,523	$83,298	$12,562,122
162	$36,640	$46,658	$83,298	$12,515,463
163	$36,503	$46,794	$83,298	$12,468,669
164	$36,367	$46,931	$83,298	$12,421,738
165	$36,230	$47,068	$83,298	$12,374,671
166	$36,093	$47,205	$83,298	$12,327,466
167	$35,955	$47,343	$83,298	$12,280,123
168	$35,817	$47,481	$83,298	$12,232,642

第14年供款共

$999,573

第14年利息

$438,830

第14年共還本金

$560,743

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$35,679	$47,619	$83,298	$12,185,023
170	$35,540	$47,758	$83,298	$12,137,265
171	$35,400	$47,897	$83,298	$12,089,367
172	$35,261	$48,037	$83,298	$12,041,330
173	$35,121	$48,177	$83,298	$11,993,153
174	$34,980	$48,318	$83,298	$11,944,835
175	$34,839	$48,459	$83,298	$11,896,376
176	$34,698	$48,600	$83,298	$11,847,776
177	$34,556	$48,742	$83,298	$11,799,035
178	$34,414	$48,884	$83,298	$11,750,151
179	$34,271	$49,027	$83,298	$11,701,124
180	$34,128	$49,170	$83,298	$11,651,955

第15年供款共

$999,573

第15年利息

$418,886

第15年共還本金

$580,687

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$33,985	$49,313	$83,298	$11,602,642
182	$33,841	$49,457	$83,298	$11,553,185
183	$33,697	$49,601	$83,298	$11,503,584
184	$33,552	$49,746	$83,298	$11,453,838
185	$33,407	$49,891	$83,298	$11,403,948
186	$33,262	$50,036	$83,298	$11,353,911
187	$33,116	$50,182	$83,298	$11,303,729
188	$32,969	$50,329	$83,298	$11,253,400
189	$32,822	$50,475	$83,298	$11,202,925
190	$32,675	$50,623	$83,298	$11,152,303
191	$32,528	$50,770	$83,298	$11,101,532
192	$32,379	$50,918	$83,298	$11,050,614

第16年供款共

$999,573

第16年利息

$398,233

第16年共還本金

$601,341

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$32,231	$51,067	$83,298	$10,999,547
194	$32,082	$51,216	$83,298	$10,948,331
195	$31,933	$51,365	$83,298	$10,896,966
196	$31,783	$51,515	$83,298	$10,845,451
197	$31,633	$51,665	$83,298	$10,793,786
198	$31,482	$51,816	$83,298	$10,741,970
199	$31,331	$51,967	$83,298	$10,690,003
200	$31,179	$52,119	$83,298	$10,637,884
201	$31,027	$52,271	$83,298	$10,585,614
202	$30,875	$52,423	$83,298	$10,533,191
203	$30,722	$52,576	$83,298	$10,480,615
204	$30,568	$52,729	$83,298	$10,427,885

第17年供款共

$999,573

第17年利息

$376,845

第17年共還本金

$622,729

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$30,415	$52,883	$83,298	$10,375,002
206	$30,260	$53,037	$83,298	$10,321,965
207	$30,106	$53,192	$83,298	$10,268,773
208	$29,951	$53,347	$83,298	$10,215,426
209	$29,795	$53,503	$83,298	$10,161,923
210	$29,639	$53,659	$83,298	$10,108,264
211	$29,482	$53,815	$83,298	$10,054,449
212	$29,325	$53,972	$83,298	$10,000,476
213	$29,168	$54,130	$83,298	$9,946,347
214	$29,010	$54,288	$83,298	$9,892,059
215	$28,852	$54,446	$83,298	$9,837,613
216	$28,693	$54,605	$83,298	$9,783,008

第18年供款共

$999,573

第18年利息

$354,696

第18年共還本金

$644,877

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$28,534	$54,764	$83,298	$9,728,244
218	$28,374	$54,924	$83,298	$9,673,321
219	$28,214	$55,084	$83,298	$9,618,237
220	$28,053	$55,245	$83,298	$9,562,992
221	$27,892	$55,406	$83,298	$9,507,586
222	$27,730	$55,567	$83,298	$9,452,019
223	$27,568	$55,729	$83,298	$9,396,290
224	$27,406	$55,892	$83,298	$9,340,398
225	$27,243	$56,055	$83,298	$9,284,343
226	$27,079	$56,218	$83,298	$9,228,124
227	$26,915	$56,382	$83,298	$9,171,742
228	$26,751	$56,547	$83,298	$9,115,195

第19年供款共

$999,573

第19年利息

$331,760

第19年共還本金

$667,813

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$26,586	$56,712	$83,298	$9,058,483
230	$26,421	$56,877	$83,298	$9,001,606
231	$26,255	$57,043	$83,298	$8,944,563
232	$26,088	$57,209	$83,298	$8,887,353
233	$25,921	$57,376	$83,298	$8,829,977
234	$25,754	$57,544	$83,298	$8,772,433
235	$25,586	$57,712	$83,298	$8,714,722
236	$25,418	$57,880	$83,298	$8,656,842
237	$25,249	$58,049	$83,298	$8,598,793
238	$25,080	$58,218	$83,298	$8,540,575
239	$24,910	$58,388	$83,298	$8,482,187
240	$24,740	$58,558	$83,298	$8,423,629

第20年供款共

$999,573

第20年利息

$308,008

第20年共還本金

$691,566

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$24,569	$58,729	$83,298	$8,364,900
242	$24,398	$58,900	$83,298	$8,306,000
243	$24,226	$59,072	$83,298	$8,246,928
244	$24,054	$59,244	$83,298	$8,187,684
245	$23,881	$59,417	$83,298	$8,128,267
246	$23,707	$59,590	$83,298	$8,068,677
247	$23,534	$59,764	$83,298	$8,008,913
248	$23,359	$59,938	$83,298	$7,948,974
249	$23,185	$60,113	$83,298	$7,888,861
250	$23,009	$60,289	$83,298	$7,828,572
251	$22,833	$60,464	$83,298	$7,768,108
252	$22,657	$60,641	$83,298	$7,707,467

第21年供款共

$999,573

第21年利息

$283,411

第21年共還本金

$716,162

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$22,480	$60,818	$83,298	$7,646,649
254	$22,303	$60,995	$83,298	$7,585,654
255	$22,125	$61,173	$83,298	$7,524,481
256	$21,946	$61,351	$83,298	$7,463,130
257	$21,767	$61,530	$83,298	$7,401,600
258	$21,588	$61,710	$83,298	$7,339,890
259	$21,408	$61,890	$83,298	$7,278,000
260	$21,227	$62,070	$83,298	$7,215,930
261	$21,046	$62,251	$83,298	$7,153,678
262	$20,865	$62,433	$83,298	$7,091,245
263	$20,683	$62,615	$83,298	$7,028,630
264	$20,500	$62,798	$83,298	$6,965,833

第22年供款共

$999,573

第22年利息

$257,939

第22年共還本金

$741,634

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$20,317	$62,981	$83,298	$6,902,852
266	$20,133	$63,164	$83,298	$6,839,688
267	$19,949	$63,349	$83,298	$6,776,339
268	$19,764	$63,533	$83,298	$6,712,805
269	$19,579	$63,719	$83,298	$6,649,087
270	$19,393	$63,905	$83,298	$6,585,182
271	$19,207	$64,091	$83,298	$6,521,091
272	$19,020	$64,278	$83,298	$6,456,813
273	$18,832	$64,465	$83,298	$6,392,348
274	$18,644	$64,653	$83,298	$6,327,694
275	$18,456	$64,842	$83,298	$6,262,852
276	$18,267	$65,031	$83,298	$6,197,821

第23年供款共

$999,573

第23年利息

$231,562

第23年共還本金

$768,012

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$18,077	$65,221	$83,298	$6,132,600
278	$17,887	$65,411	$83,298	$6,067,189
279	$17,696	$65,602	$83,298	$6,001,587
280	$17,505	$65,793	$83,298	$5,935,794
281	$17,313	$65,985	$83,298	$5,869,809
282	$17,120	$66,178	$83,298	$5,803,632
283	$16,927	$66,371	$83,298	$5,737,261
284	$16,734	$66,564	$83,298	$5,670,697
285	$16,540	$66,758	$83,298	$5,603,939
286	$16,345	$66,953	$83,298	$5,536,986
287	$16,150	$67,148	$83,298	$5,469,838
288	$15,954	$67,344	$83,298	$5,402,493

第24年供款共

$999,573

第24年利息

$204,246

第24年共還本金

$795,328

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,757	$67,541	$83,298	$5,334,953
290	$15,560	$67,738	$83,298	$5,267,215
291	$15,363	$67,935	$83,298	$5,199,280
292	$15,165	$68,133	$83,298	$5,131,147
293	$14,966	$68,332	$83,298	$5,062,815
294	$14,767	$68,531	$83,298	$4,994,284
295	$14,567	$68,731	$83,298	$4,925,553
296	$14,366	$68,932	$83,298	$4,856,621
297	$14,165	$69,133	$83,298	$4,787,489
298	$13,964	$69,334	$83,298	$4,718,154
299	$13,761	$69,537	$83,298	$4,648,618
300	$13,558	$69,739	$83,298	$4,578,878

第25年供款共

$999,573

第25年利息

$175,958

第25年共還本金

$823,615

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,355	$69,943	$83,298	$4,508,936
302	$13,151	$70,147	$83,298	$4,438,789
303	$12,946	$70,351	$83,298	$4,368,438
304	$12,741	$70,557	$83,298	$4,297,881
305	$12,535	$70,762	$83,298	$4,227,119
306	$12,329	$70,969	$83,298	$4,156,150
307	$12,122	$71,176	$83,298	$4,084,975
308	$11,915	$71,383	$83,298	$4,013,591
309	$11,706	$71,591	$83,298	$3,942,000
310	$11,497	$71,800	$83,298	$3,870,199
311	$11,288	$72,010	$83,298	$3,798,190
312	$11,078	$72,220	$83,298	$3,725,970

第26年供款共

$999,573

第26年利息

$146,665

第26年共還本金

$852,908

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,867	$72,430	$83,298	$3,653,540
314	$10,656	$72,642	$83,298	$3,580,898
315	$10,444	$72,854	$83,298	$3,508,045
316	$10,232	$73,066	$83,298	$3,434,979
317	$10,019	$73,279	$83,298	$3,361,699
318	$9,805	$73,493	$83,298	$3,288,207
319	$9,591	$73,707	$83,298	$3,214,499
320	$9,376	$73,922	$83,298	$3,140,577
321	$9,160	$74,138	$83,298	$3,066,439
322	$8,944	$74,354	$83,298	$2,992,085
323	$8,727	$74,571	$83,298	$2,917,515
324	$8,509	$74,788	$83,298	$2,842,726

第27年供款共

$999,573

第27年利息

$116,330

第27年共還本金

$883,244

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,291	$75,007	$83,298	$2,767,720
326	$8,073	$75,225	$83,298	$2,692,494
327	$7,853	$75,445	$83,298	$2,617,050
328	$7,633	$75,665	$83,298	$2,541,385
329	$7,412	$75,885	$83,298	$2,465,500
330	$7,191	$76,107	$83,298	$2,389,393
331	$6,969	$76,329	$83,298	$2,313,064
332	$6,746	$76,551	$83,298	$2,236,513
333	$6,523	$76,775	$83,298	$2,159,738
334	$6,299	$76,999	$83,298	$2,082,740
335	$6,075	$77,223	$83,298	$2,005,516
336	$5,849	$77,448	$83,298	$1,928,068

第28年供款共

$999,573

第28年利息

$84,915

第28年共還本金

$914,658

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,624	$77,674	$83,298	$1,850,394
338	$5,397	$77,901	$83,298	$1,772,493
339	$5,170	$78,128	$83,298	$1,694,365
340	$4,942	$78,356	$83,298	$1,616,009
341	$4,713	$78,584	$83,298	$1,537,425
342	$4,484	$78,814	$83,298	$1,458,611
343	$4,254	$79,044	$83,298	$1,379,568
344	$4,024	$79,274	$83,298	$1,300,293
345	$3,793	$79,505	$83,298	$1,220,788
346	$3,561	$79,737	$83,298	$1,141,051
347	$3,328	$79,970	$83,298	$1,061,081
348	$3,095	$80,203	$83,298	$980,878

第29年供款共

$999,573

第29年利息

$52,384

第29年共還本金

$947,190

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,861	$80,437	$83,298	$900,441
350	$2,626	$80,672	$83,298	$819,770
351	$2,391	$80,907	$83,298	$738,863
352	$2,155	$81,143	$83,298	$657,720
353	$1,918	$81,379	$83,298	$576,341
354	$1,681	$81,617	$83,298	$494,724
355	$1,443	$81,855	$83,298	$412,869
356	$1,204	$82,094	$83,298	$330,776
357	$965	$82,333	$83,298	$248,443
358	$725	$82,573	$83,298	$165,870
359	$484	$82,814	$83,298	$83,056
360	$242	$83,056	$83,298	$0

第30年供款共

$999,573

第30年利息

$18,695

第30年共還本金

$980,878

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$19,767,205

免責聲明

筍盤推介

按揭保險費
info