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$19,041,438

每月供款
$82,254

首期

$-10,900,000

總貸款額

$18,900,000

總利息

$10,711,438

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-10,570,000

按月供比率計算

$164,508

置業成本總預算

HK$-10,570,000

首期

$-10,900,000
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

$164,508

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

馬鞍山新港城 M座

thumb_up

海景3房地鐵及大型商場上蓋方便

實

618 呎

@12,864

建

832 呎

@9,555

local_fire_department 至HIT

售$795 萬

實

618 呎

@12,864

建

832 呎

@9,555

售$795 萬

local_fire_department 至HIT

獨家

大埔樟木頭村

thumb_up

樟木頭村

實

700 呎

@10,857

建

700 呎

@10,857

real_estate_agent 罕有放盤

售$760 萬

實

700 呎

@10,857

建

700 呎

@10,857

售$760 萬

real_estate_agent 罕有放盤

馬鞍山迎海第01期第03座

thumb_up

迎海 2房海景投資可選

實

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

491 呎

@14,257

建

638 呎

@10,972

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

沙田晉名峰

thumb_up

火炭半山豪宅晉名峰高層山景靚裝

實

586 呎

@14,505

建

738 呎

@11,518

pets 愛竉必選

售$850 萬

實

586 呎

@14,505

建

738 呎

@11,518

售$850 萬

pets 愛竉必選

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山聽濤雅苑第03座

thumb_up

馬鞍山聽濤雅苑3房加多用途房有3條免費村巴線(連約)

實

788 呎

@10,533

建

977 呎

@8,495

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

788 呎

@10,533

建

977 呎

@8,495

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

馬鞍山新港城 L座

thumb_up

新港城＊＊高層新裝修，即租即用，歡迎查詢＊＊

實

551 呎

@13,793

建

743 呎

@10,229

local_fire_department 至HIT

售$760 萬

實

551 呎

@13,793

建

743 呎

@10,229

售$760 萬

local_fire_department 至HIT

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山新港城 L座

thumb_up

4期地鐵上蓋超開陽景海景

實

618 呎

@13,430

建

830 呎

@10,000

vpn_key 有匙即睇

售$830 萬

實

618 呎

@13,430

建

830 呎

@10,000

售$830 萬

vpn_key 有匙即睇

西貢逸瓏園第01座

thumb_up

逸瓏園

實

691 呎

@13,025

local_fire_department 至HIT

售$900 萬

實

691 呎

@13,025

售$900 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

罕有高層放租放賣實客可睇

實

735 呎

@12,245

local_fire_department 至HIT

售$900 萬

實

735 呎

@12,245

售$900 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$113,115	$86,920	$71,229	$60,790
1.500	$117,320	$91,201	$75,588	$65,228
2.000	$121,623	$95,612	$80,108	$69,858
2.500	$126,023	$100,152	$84,789	$74,678
3.000	$130,520	$104,819	$89,626	$79,683
3.250	$132,804	$107,200	$92,103	$82,254
3.500	$135,113	$109,612	$94,618	$84,869
4.000	$139,801	$114,530	$99,761	$90,231
4.500	$144,584	$119,571	$105,052	$95,764
5.000	$149,460	$124,732	$110,488	$101,459
5.500	$154,429	$130,011	$116,063	$107,312
6.000	$159,489	$135,405	$121,773	$113,315

每月供款$82,254

年期

30年

貸款金額

$18,900,000

總利息

$10,711,438

總貸款連利息

$29,611,438

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$51,188	$31,066	$82,254	$18,868,934
2	$51,103	$31,151	$82,254	$18,837,783
3	$51,019	$31,235	$82,254	$18,806,548
4	$50,934	$31,320	$82,254	$18,775,228
5	$50,850	$31,404	$82,254	$18,743,824
6	$50,765	$31,489	$82,254	$18,712,334
7	$50,679	$31,575	$82,254	$18,680,760
8	$50,594	$31,660	$82,254	$18,649,099
9	$50,508	$31,746	$82,254	$18,617,353
10	$50,422	$31,832	$82,254	$18,585,521
11	$50,336	$31,918	$82,254	$18,553,603
12	$50,249	$32,005	$82,254	$18,521,598

第1年供款共

$987,048

第1年利息

$608,646

第1年共還本金

$378,402

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$50,163	$32,091	$82,254	$18,489,507
14	$50,076	$32,178	$82,254	$18,457,329
15	$49,989	$32,265	$82,254	$18,425,064
16	$49,901	$32,353	$82,254	$18,392,711
17	$49,814	$32,440	$82,254	$18,360,270
18	$49,726	$32,528	$82,254	$18,327,742
19	$49,638	$32,616	$82,254	$18,295,126
20	$49,549	$32,705	$82,254	$18,262,421
21	$49,461	$32,793	$82,254	$18,229,628
22	$49,372	$32,882	$82,254	$18,196,746
23	$49,283	$32,971	$82,254	$18,163,775
24	$49,194	$33,060	$82,254	$18,130,714

第2年供款共

$987,048

第2年利息

$596,164

第2年共還本金

$390,884

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$49,104	$33,150	$82,254	$18,097,564
26	$49,014	$33,240	$82,254	$18,064,324
27	$48,924	$33,330	$82,254	$18,030,995
28	$48,834	$33,420	$82,254	$17,997,575
29	$48,743	$33,511	$82,254	$17,964,064
30	$48,653	$33,601	$82,254	$17,930,463
31	$48,562	$33,692	$82,254	$17,896,770
32	$48,470	$33,784	$82,254	$17,862,987
33	$48,379	$33,875	$82,254	$17,829,112
34	$48,287	$33,967	$82,254	$17,795,145
35	$48,195	$34,059	$82,254	$17,761,086
36	$48,103	$34,151	$82,254	$17,726,935

第3年供款共

$987,048

第3年利息

$583,269

第3年共還本金

$403,779

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$48,010	$34,244	$82,254	$17,692,691
38	$47,918	$34,336	$82,254	$17,658,355
39	$47,825	$34,429	$82,254	$17,623,926
40	$47,731	$34,523	$82,254	$17,589,403
41	$47,638	$34,616	$82,254	$17,554,787
42	$47,544	$34,710	$82,254	$17,520,078
43	$47,450	$34,804	$82,254	$17,485,274
44	$47,356	$34,898	$82,254	$17,450,376
45	$47,261	$34,993	$82,254	$17,415,383
46	$47,167	$35,087	$82,254	$17,380,296
47	$47,072	$35,182	$82,254	$17,345,113
48	$46,976	$35,278	$82,254	$17,309,836

第4年供款共

$987,048

第4年利息

$569,949

第4年共還本金

$417,099

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$46,881	$35,373	$82,254	$17,274,463
50	$46,785	$35,469	$82,254	$17,238,994
51	$46,689	$35,565	$82,254	$17,203,429
52	$46,593	$35,661	$82,254	$17,167,767
53	$46,496	$35,758	$82,254	$17,132,009
54	$46,399	$35,855	$82,254	$17,096,154
55	$46,302	$35,952	$82,254	$17,060,203
56	$46,205	$36,049	$82,254	$17,024,153
57	$46,107	$36,147	$82,254	$16,988,006
58	$46,009	$36,245	$82,254	$16,951,762
59	$45,911	$36,343	$82,254	$16,915,419
60	$45,813	$36,441	$82,254	$16,878,977

第5年供款共

$987,048

第5年利息

$556,189

第5年共還本金

$430,859

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$45,714	$36,540	$82,254	$16,842,437
62	$45,615	$36,639	$82,254	$16,805,798
63	$45,516	$36,738	$82,254	$16,769,060
64	$45,416	$36,838	$82,254	$16,732,222
65	$45,316	$36,938	$82,254	$16,695,284
66	$45,216	$37,038	$82,254	$16,658,247
67	$45,116	$37,138	$82,254	$16,621,109
68	$45,016	$37,238	$82,254	$16,583,870
69	$44,915	$37,339	$82,254	$16,546,531
70	$44,814	$37,440	$82,254	$16,509,091
71	$44,712	$37,542	$82,254	$16,471,549
72	$44,610	$37,644	$82,254	$16,433,905

第6年供款共

$987,048

第6年利息

$541,976

第6年共還本金

$445,072

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$44,508	$37,746	$82,254	$16,396,160
74	$44,406	$37,848	$82,254	$16,358,312
75	$44,304	$37,950	$82,254	$16,320,362
76	$44,201	$38,053	$82,254	$16,282,309
77	$44,098	$38,156	$82,254	$16,244,153
78	$43,995	$38,259	$82,254	$16,205,893
79	$43,891	$38,363	$82,254	$16,167,530
80	$43,787	$38,467	$82,254	$16,129,063
81	$43,683	$38,571	$82,254	$16,090,492
82	$43,578	$38,676	$82,254	$16,051,816
83	$43,474	$38,780	$82,254	$16,013,036
84	$43,369	$38,885	$82,254	$15,974,151

第7年供款共

$987,048

第7年利息

$527,294

第7年共還本金

$459,754

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$43,263	$38,991	$82,254	$15,935,160
86	$43,158	$39,096	$82,254	$15,896,064
87	$43,052	$39,202	$82,254	$15,856,862
88	$42,946	$39,308	$82,254	$15,817,553
89	$42,839	$39,415	$82,254	$15,778,139
90	$42,732	$39,522	$82,254	$15,738,617
91	$42,625	$39,629	$82,254	$15,698,988
92	$42,518	$39,736	$82,254	$15,659,253
93	$42,410	$39,844	$82,254	$15,619,409
94	$42,303	$39,951	$82,254	$15,579,458
95	$42,194	$40,060	$82,254	$15,539,398
96	$42,086	$40,168	$82,254	$15,499,230

第8年供款共

$987,048

第8年利息

$512,127

第8年共還本金

$474,921

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$41,977	$40,277	$82,254	$15,458,953
98	$41,868	$40,386	$82,254	$15,418,567
99	$41,759	$40,495	$82,254	$15,378,072
100	$41,649	$40,605	$82,254	$15,337,467
101	$41,539	$40,715	$82,254	$15,296,752
102	$41,429	$40,825	$82,254	$15,255,926
103	$41,318	$40,936	$82,254	$15,214,990
104	$41,207	$41,047	$82,254	$15,173,944
105	$41,096	$41,158	$82,254	$15,132,786
106	$40,985	$41,269	$82,254	$15,091,516
107	$40,873	$41,381	$82,254	$15,050,135
108	$40,761	$41,493	$82,254	$15,008,642

第9年供款共

$987,048

第9年利息

$496,460

第9年共還本金

$490,588

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$40,648	$41,606	$82,254	$14,967,036
110	$40,536	$41,718	$82,254	$14,925,318
111	$40,423	$41,831	$82,254	$14,883,487
112	$40,309	$41,945	$82,254	$14,841,542
113	$40,196	$42,058	$82,254	$14,799,484
114	$40,082	$42,172	$82,254	$14,757,312
115	$39,968	$42,286	$82,254	$14,715,026
116	$39,853	$42,401	$82,254	$14,672,625
117	$39,738	$42,516	$82,254	$14,630,109
118	$39,623	$42,631	$82,254	$14,587,479
119	$39,508	$42,746	$82,254	$14,544,732
120	$39,392	$42,862	$82,254	$14,501,870

第10年供款共

$987,048

第10年利息

$480,276

第10年共還本金

$506,772

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$39,276	$42,978	$82,254	$14,458,892
122	$39,160	$43,094	$82,254	$14,415,798
123	$39,043	$43,211	$82,254	$14,372,587
124	$38,926	$43,328	$82,254	$14,329,258
125	$38,808	$43,446	$82,254	$14,285,813
126	$38,691	$43,563	$82,254	$14,242,250
127	$38,573	$43,681	$82,254	$14,198,568
128	$38,454	$43,800	$82,254	$14,154,769
129	$38,336	$43,918	$82,254	$14,110,851
130	$38,217	$44,037	$82,254	$14,066,813
131	$38,098	$44,156	$82,254	$14,022,657
132	$37,978	$44,276	$82,254	$13,978,381

第11年供款共

$987,048

第11年利息

$463,559

第11年共還本金

$523,489

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$37,858	$44,396	$82,254	$13,933,985
134	$37,738	$44,516	$82,254	$13,889,469
135	$37,617	$44,637	$82,254	$13,844,832
136	$37,496	$44,758	$82,254	$13,800,075
137	$37,375	$44,879	$82,254	$13,755,196
138	$37,254	$45,000	$82,254	$13,710,196
139	$37,132	$45,122	$82,254	$13,665,074
140	$37,010	$45,244	$82,254	$13,619,829
141	$36,887	$45,367	$82,254	$13,574,462
142	$36,764	$45,490	$82,254	$13,528,972
143	$36,641	$45,613	$82,254	$13,483,359
144	$36,517	$45,737	$82,254	$13,437,623

第12年供款共

$987,048

第12年利息

$446,290

第12年共還本金

$540,758

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$36,394	$45,860	$82,254	$13,391,762
146	$36,269	$45,985	$82,254	$13,345,778
147	$36,145	$46,109	$82,254	$13,299,669
148	$36,020	$46,234	$82,254	$13,253,434
149	$35,895	$46,359	$82,254	$13,207,075
150	$35,769	$46,485	$82,254	$13,160,590
151	$35,643	$46,611	$82,254	$13,113,980
152	$35,517	$46,737	$82,254	$13,067,243
153	$35,390	$46,864	$82,254	$13,020,379
154	$35,264	$46,990	$82,254	$12,973,389
155	$35,136	$47,118	$82,254	$12,926,271
156	$35,009	$47,245	$82,254	$12,879,026

第13年供款共

$987,048

第13年利息

$428,451

第13年共還本金

$558,597

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$34,881	$47,373	$82,254	$12,831,652
158	$34,752	$47,502	$82,254	$12,784,151
159	$34,624	$47,630	$82,254	$12,736,520
160	$34,495	$47,759	$82,254	$12,688,761
161	$34,365	$47,889	$82,254	$12,640,873
162	$34,236	$48,018	$82,254	$12,592,854
163	$34,106	$48,148	$82,254	$12,544,706
164	$33,975	$48,279	$82,254	$12,496,427
165	$33,844	$48,410	$82,254	$12,448,018
166	$33,713	$48,541	$82,254	$12,399,477
167	$33,582	$48,672	$82,254	$12,350,805
168	$33,450	$48,804	$82,254	$12,302,001

第14年供款共

$987,048

第14年利息

$410,023

第14年共還本金

$577,024

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$33,318	$48,936	$82,254	$12,253,065
170	$33,185	$49,069	$82,254	$12,203,996
171	$33,052	$49,202	$82,254	$12,154,795
172	$32,919	$49,335	$82,254	$12,105,460
173	$32,786	$49,468	$82,254	$12,055,992
174	$32,652	$49,602	$82,254	$12,006,389
175	$32,517	$49,737	$82,254	$11,956,653
176	$32,383	$49,871	$82,254	$11,906,781
177	$32,248	$50,006	$82,254	$11,856,775
178	$32,112	$50,142	$82,254	$11,806,633
179	$31,976	$50,278	$82,254	$11,756,355
180	$31,840	$50,414	$82,254	$11,705,941

第15年供款共

$987,048

第15年利息

$390,988

第15年共還本金

$596,060

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$31,704	$50,550	$82,254	$11,655,391
182	$31,567	$50,687	$82,254	$11,604,704
183	$31,429	$50,825	$82,254	$11,553,879
184	$31,292	$50,962	$82,254	$11,502,917
185	$31,154	$51,100	$82,254	$11,451,817
186	$31,015	$51,239	$82,254	$11,400,578
187	$30,877	$51,377	$82,254	$11,349,201
188	$30,737	$51,517	$82,254	$11,297,684
189	$30,598	$51,656	$82,254	$11,246,028
190	$30,458	$51,796	$82,254	$11,194,232
191	$30,318	$51,936	$82,254	$11,142,296
192	$30,177	$52,077	$82,254	$11,090,219

第16年供款共

$987,048

第16年利息

$371,325

第16年共還本金

$615,723

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$30,036	$52,218	$82,254	$11,038,001
194	$29,895	$52,359	$82,254	$10,985,641
195	$29,753	$52,501	$82,254	$10,933,140
196	$29,611	$52,643	$82,254	$10,880,497
197	$29,468	$52,786	$82,254	$10,827,711
198	$29,325	$52,929	$82,254	$10,774,782
199	$29,182	$53,072	$82,254	$10,721,709
200	$29,038	$53,216	$82,254	$10,668,493
201	$28,894	$53,360	$82,254	$10,615,133
202	$28,749	$53,505	$82,254	$10,561,628
203	$28,604	$53,650	$82,254	$10,507,979
204	$28,459	$53,795	$82,254	$10,454,184

第17年供款共

$987,048

第17年利息

$351,013

第17年共還本金

$636,035

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$28,313	$53,941	$82,254	$10,400,243
206	$28,167	$54,087	$82,254	$10,346,157
207	$28,021	$54,233	$82,254	$10,291,924
208	$27,874	$54,380	$82,254	$10,237,544
209	$27,727	$54,527	$82,254	$10,183,016
210	$27,579	$54,675	$82,254	$10,128,341
211	$27,431	$54,823	$82,254	$10,073,518
212	$27,282	$54,972	$82,254	$10,018,547
213	$27,134	$55,120	$82,254	$9,963,426
214	$26,984	$55,270	$82,254	$9,908,157
215	$26,835	$55,419	$82,254	$9,852,737
216	$26,684	$55,569	$82,254	$9,797,168

第18年供款共

$987,048

第18年利息

$330,032

第18年共還本金

$657,016

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$26,534	$55,720	$82,254	$9,741,448
218	$26,383	$55,871	$82,254	$9,685,577
219	$26,232	$56,022	$82,254	$9,629,554
220	$26,080	$56,174	$82,254	$9,573,381
221	$25,928	$56,326	$82,254	$9,517,054
222	$25,775	$56,479	$82,254	$9,460,576
223	$25,622	$56,632	$82,254	$9,403,944
224	$25,469	$56,785	$82,254	$9,347,159
225	$25,315	$56,939	$82,254	$9,290,220
226	$25,161	$57,093	$82,254	$9,233,127
227	$25,006	$57,248	$82,254	$9,175,880
228	$24,851	$57,403	$82,254	$9,118,477

第19年供款共

$987,048

第19年利息

$308,358

第19年共還本金

$678,690

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$24,696	$57,558	$82,254	$9,060,919
230	$24,540	$57,714	$82,254	$9,003,205
231	$24,384	$57,870	$82,254	$8,945,335
232	$24,227	$58,027	$82,254	$8,887,308
233	$24,070	$58,184	$82,254	$8,829,124
234	$23,912	$58,342	$82,254	$8,770,782
235	$23,754	$58,500	$82,254	$8,712,282
236	$23,596	$58,658	$82,254	$8,653,624
237	$23,437	$58,817	$82,254	$8,594,807
238	$23,278	$58,976	$82,254	$8,535,830
239	$23,118	$59,136	$82,254	$8,476,694
240	$22,958	$59,296	$82,254	$8,417,398

第20年供款共

$987,048

第20年利息

$285,969

第20年共還本金

$701,079

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$22,797	$59,457	$82,254	$8,357,941
242	$22,636	$59,618	$82,254	$8,298,323
243	$22,475	$59,779	$82,254	$8,238,544
244	$22,313	$59,941	$82,254	$8,178,602
245	$22,150	$60,104	$82,254	$8,118,499
246	$21,988	$60,266	$82,254	$8,058,232
247	$21,824	$60,430	$82,254	$7,997,803
248	$21,661	$60,593	$82,254	$7,937,210
249	$21,497	$60,757	$82,254	$7,876,452
250	$21,332	$60,922	$82,254	$7,815,530
251	$21,167	$61,087	$82,254	$7,754,443
252	$21,002	$61,252	$82,254	$7,693,191

第21年供款共

$987,048

第21年利息

$262,841

第21年共還本金

$724,207

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$20,836	$61,418	$82,254	$7,631,773
254	$20,669	$61,585	$82,254	$7,570,188
255	$20,503	$61,751	$82,254	$7,508,437
256	$20,335	$61,919	$82,254	$7,446,518
257	$20,168	$62,086	$82,254	$7,384,432
258	$20,000	$62,254	$82,254	$7,322,177
259	$19,831	$62,423	$82,254	$7,259,754
260	$19,662	$62,592	$82,254	$7,197,162
261	$19,492	$62,762	$82,254	$7,134,400
262	$19,322	$62,932	$82,254	$7,071,469
263	$19,152	$63,102	$82,254	$7,008,366
264	$18,981	$63,273	$82,254	$6,945,093

第22年供款共

$987,048

第22年利息

$238,950

第22年共還本金

$748,097

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$18,810	$63,444	$82,254	$6,881,649
266	$18,638	$63,616	$82,254	$6,818,033
267	$18,466	$63,788	$82,254	$6,754,244
268	$18,293	$63,961	$82,254	$6,690,283
269	$18,120	$64,134	$82,254	$6,626,149
270	$17,946	$64,308	$82,254	$6,561,840
271	$17,772	$64,482	$82,254	$6,497,358
272	$17,597	$64,657	$82,254	$6,432,701
273	$17,422	$64,832	$82,254	$6,367,869
274	$17,246	$65,008	$82,254	$6,302,861
275	$17,070	$65,184	$82,254	$6,237,678
276	$16,894	$65,360	$82,254	$6,172,317

第23年供款共

$987,048

第23年利息

$214,272

第23年共還本金

$772,776

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$16,717	$65,537	$82,254	$6,106,780
278	$16,539	$65,715	$82,254	$6,041,065
279	$16,361	$65,893	$82,254	$5,975,172
280	$16,183	$66,071	$82,254	$5,909,101
281	$16,004	$66,250	$82,254	$5,842,851
282	$15,824	$66,430	$82,254	$5,776,421
283	$15,644	$66,610	$82,254	$5,709,812
284	$15,464	$66,790	$82,254	$5,643,022
285	$15,283	$66,971	$82,254	$5,576,051
286	$15,102	$67,152	$82,254	$5,508,899
287	$14,920	$67,334	$82,254	$5,441,565
288	$14,738	$67,516	$82,254	$5,374,049

第24年供款共

$987,048

第24年利息

$188,779

第24年共還本金

$798,269

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$14,555	$67,699	$82,254	$5,306,349
290	$14,371	$67,883	$82,254	$5,238,467
291	$14,188	$68,066	$82,254	$5,170,400
292	$14,003	$68,251	$82,254	$5,102,149
293	$13,818	$68,436	$82,254	$5,033,714
294	$13,633	$68,621	$82,254	$4,965,093
295	$13,447	$68,807	$82,254	$4,896,286
296	$13,261	$68,993	$82,254	$4,827,293
297	$13,074	$69,180	$82,254	$4,758,112
298	$12,887	$69,367	$82,254	$4,688,745
299	$12,699	$69,555	$82,254	$4,619,190
300	$12,510	$69,744	$82,254	$4,549,446

第25年供款共

$987,048

第25年利息

$162,445

第25年共還本金

$824,603

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,321	$69,933	$82,254	$4,479,513
302	$12,132	$70,122	$82,254	$4,409,391
303	$11,942	$70,312	$82,254	$4,339,080
304	$11,752	$70,502	$82,254	$4,268,577
305	$11,561	$70,693	$82,254	$4,197,884
306	$11,369	$70,885	$82,254	$4,126,999
307	$11,177	$71,077	$82,254	$4,055,923
308	$10,985	$71,269	$82,254	$3,984,653
309	$10,792	$71,462	$82,254	$3,913,191
310	$10,598	$71,656	$82,254	$3,841,535
311	$10,404	$71,850	$82,254	$3,769,686
312	$10,210	$72,044	$82,254	$3,697,641

第26年供款共

$987,048

第26年利息

$135,243

第26年共還本金

$851,805

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,014	$72,240	$82,254	$3,625,402
314	$9,819	$72,435	$82,254	$3,552,966
315	$9,623	$72,631	$82,254	$3,480,335
316	$9,426	$72,828	$82,254	$3,407,507
317	$9,229	$73,025	$82,254	$3,334,482
318	$9,031	$73,223	$82,254	$3,261,258
319	$8,833	$73,421	$82,254	$3,187,837
320	$8,634	$73,620	$82,254	$3,114,217
321	$8,434	$73,820	$82,254	$3,040,397
322	$8,234	$74,020	$82,254	$2,966,377
323	$8,034	$74,220	$82,254	$2,892,157
324	$7,833	$74,421	$82,254	$2,817,736

第27年供款共

$987,048

第27年利息

$107,143

第27年共還本金

$879,905

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,631	$74,623	$82,254	$2,743,114
326	$7,429	$74,825	$82,254	$2,668,289
327	$7,227	$75,027	$82,254	$2,593,262
328	$7,023	$75,231	$82,254	$2,518,031
329	$6,820	$75,434	$82,254	$2,442,597
330	$6,615	$75,639	$82,254	$2,366,958
331	$6,411	$75,843	$82,254	$2,291,115
332	$6,205	$76,049	$82,254	$2,215,066
333	$5,999	$76,255	$82,254	$2,138,811
334	$5,793	$76,461	$82,254	$2,062,349
335	$5,586	$76,668	$82,254	$1,985,681
336	$5,378	$76,876	$82,254	$1,908,805

第28年供款共

$987,048

第28年利息

$78,116

第28年共還本金

$908,931

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,170	$77,084	$82,254	$1,831,721
338	$4,961	$77,293	$82,254	$1,754,428
339	$4,752	$77,502	$82,254	$1,676,925
340	$4,542	$77,712	$82,254	$1,599,213
341	$4,331	$77,923	$82,254	$1,521,290
342	$4,120	$78,134	$82,254	$1,443,156
343	$3,909	$78,345	$82,254	$1,364,811
344	$3,696	$78,558	$82,254	$1,286,253
345	$3,484	$78,770	$82,254	$1,207,483
346	$3,270	$78,984	$82,254	$1,128,499
347	$3,056	$79,198	$82,254	$1,049,301
348	$2,842	$79,412	$82,254	$969,889

第29年供款共

$987,048

第29年利息

$48,132

第29年共還本金

$938,916

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,627	$79,627	$82,254	$890,262
350	$2,411	$79,843	$82,254	$810,419
351	$2,195	$80,059	$82,254	$730,360
352	$1,978	$80,276	$82,254	$650,084
353	$1,761	$80,493	$82,254	$569,591
354	$1,543	$80,711	$82,254	$488,879
355	$1,324	$80,930	$82,254	$407,949
356	$1,105	$81,149	$82,254	$326,800
357	$885	$81,369	$82,254	$245,431
358	$665	$81,589	$82,254	$163,842
359	$444	$81,810	$82,254	$82,032
360	$222	$82,032	$82,254	$0

第30年供款共

$987,048

第30年利息

$17,159

第30年共還本金

$969,889

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$19,041,438

免責聲明

筍盤推介

按揭保險費
info