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$24,428,895

每月供款
$123,625

首期

$-20,406,000

總貸款額

$28,406,000

總利息

$16,098,895

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-20,076,000

按月供比率計算

$247,249

置業成本總預算

HK$-20,076,000

首期

$-20,406,000
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

$247,249

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

馬鞍山銀湖天峰第07座

thumb_up

君臨天下景觀~豪華裝修~地鐵站上蓋

實

564 呎

@15,514

建

739 呎

@11,840

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$875 萬

實

564 呎

@15,514

建

739 呎

@11,840

售$875 萬

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

VR實景

馬鞍山雲海第01期榕海臺連租約

thumb_up

雲海兩房開揚景觀連租約

實

481 呎

@18,711

local_fire_department 至HIT

售$900 萬

實

481 呎

@18,711

售$900 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海2房半, 海景高層, 品味裝修

實

496 呎

@17,742

local_fire_department 至HIT

售$880 萬

實

496 呎

@17,742

售$880 萬

local_fire_department 至HIT

VR實景

馬鞍山天宇海第7A座

thumb_up

天宇海 3房1套歡迎查詢

實

756 呎

@11,905

建

995 呎

@9,045

local_fire_department 至HIT

售$900 萬

實

756 呎

@11,905

建

995 呎

@9,045

售$900 萬

local_fire_department 至HIT

西貢逸瓏園第01座

thumb_up

靚裝靚景, 可買可租

實

695 呎

@12,950

local_fire_department 至HIT

售$900 萬

實

695 呎

@12,950

售$900 萬

local_fire_department 至HIT

馬鞍山雲海第01期榕海臺第01座

thumb_up

新鴻基名牌樓盤環境舒適交通便利

實

392 呎

@18,622

local_fire_department 至HIT

售$730 萬

實

392 呎

@18,622

售$730 萬

local_fire_department 至HIT

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

馬鞍山聽濤雅苑第06座

thumb_up

罕有連空中花園絕對實盤

實

516 呎

@13,915

建

638 呎

@11,254

local_fire_department 至HIT real_estate_agent 罕有放盤

售$718 萬

實

516 呎

@13,915

建

638 呎

@11,254

售$718 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山迎濤灣 B座

thumb_up

迎濤灣*高層海景2房雅緻裝修*

實

506 呎

@13,834

建

683 呎

@10,249

local_fire_department 至HIT

售$700 萬

實

506 呎

@13,834

建

683 呎

@10,249

售$700 萬

local_fire_department 至HIT

馬鞍山天宇海第2A座

thumb_up

天宇海 3房(1套)

實

670 呎

@11,940

建

881 呎

@9,081

local_fire_department 至HIT

售$800 萬

實

670 呎

@11,940

建

881 呎

@9,081

售$800 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

河景~靚裝修~可約睇樓

實

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$768 萬

實

543 呎

@14,144

建

659 呎

@11,654

售$768 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

馬鞍山馬鞍山中心第02座

thumb_up

馬鞍山中心全新裝修三房間隔實用

實

522 呎

@14,368

建

701 呎

@10,699

real_estate_agent 罕有放盤

售$750 萬

實

522 呎

@14,368

建

701 呎

@10,699

售$750 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$170,008	$130,638	$107,054	$91,365
1.500	$176,328	$137,072	$113,606	$98,035
2.000	$182,795	$143,701	$120,400	$104,994
2.500	$189,408	$150,524	$127,434	$112,238
3.000	$196,167	$157,539	$134,704	$119,761
3.250	$199,600	$161,118	$138,427	$123,625
3.500	$203,070	$164,743	$142,207	$127,556
4.000	$210,116	$172,135	$149,937	$135,615
4.500	$217,304	$179,710	$157,890	$143,929
5.000	$224,633	$187,467	$166,059	$152,490
5.500	$232,101	$195,401	$174,438	$161,286
6.000	$239,706	$203,509	$183,020	$170,308

每月供款$123,625

年期

30年

貸款金額

$28,406,000

總利息

$16,098,895

總貸款連利息

$44,504,895

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$76,933	$46,692	$123,625	$28,359,308
2	$76,806	$46,818	$123,625	$28,312,490
3	$76,680	$46,945	$123,625	$28,265,545
4	$76,553	$47,072	$123,625	$28,218,473
5	$76,425	$47,200	$123,625	$28,171,273
6	$76,297	$47,328	$123,625	$28,123,946
7	$76,169	$47,456	$123,625	$28,076,490
8	$76,040	$47,584	$123,625	$28,028,906
9	$75,912	$47,713	$123,625	$27,981,193
10	$75,782	$47,842	$123,625	$27,933,350
11	$75,653	$47,972	$123,625	$27,885,378
12	$75,523	$48,102	$123,625	$27,837,277

第1年供款共

$1,483,496

第1年利息

$914,773

第1年共還本金

$568,723

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$75,393	$48,232	$123,625	$27,789,044
14	$75,262	$48,363	$123,625	$27,740,682
15	$75,131	$48,494	$123,625	$27,692,188
16	$75,000	$48,625	$123,625	$27,643,563
17	$74,868	$48,757	$123,625	$27,594,806
18	$74,736	$48,889	$123,625	$27,545,918
19	$74,604	$49,021	$123,625	$27,496,896
20	$74,471	$49,154	$123,625	$27,447,742
21	$74,338	$49,287	$123,625	$27,398,455
22	$74,204	$49,421	$123,625	$27,349,035
23	$74,070	$49,554	$123,625	$27,299,480
24	$73,936	$49,689	$123,625	$27,249,792

第2年供款共

$1,483,496

第2年利息

$896,012

第2年共還本金

$587,485

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$73,802	$49,823	$123,625	$27,199,969
26	$73,667	$49,958	$123,625	$27,150,010
27	$73,531	$50,093	$123,625	$27,099,917
28	$73,396	$50,229	$123,625	$27,049,688
29	$73,260	$50,365	$123,625	$26,999,323
30	$73,123	$50,502	$123,625	$26,948,821
31	$72,986	$50,638	$123,625	$26,898,183
32	$72,849	$50,775	$123,625	$26,847,407
33	$72,712	$50,913	$123,625	$26,796,494
34	$72,574	$51,051	$123,625	$26,745,444
35	$72,436	$51,189	$123,625	$26,694,254
36	$72,297	$51,328	$123,625	$26,642,927

第3年供款共

$1,483,496

第3年利息

$876,631

第3年共還本金

$606,865

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$72,158	$51,467	$123,625	$26,591,460
38	$72,019	$51,606	$123,625	$26,539,854
39	$71,879	$51,746	$123,625	$26,488,108
40	$71,739	$51,886	$123,625	$26,436,222
41	$71,598	$52,027	$123,625	$26,384,195
42	$71,457	$52,168	$123,625	$26,332,028
43	$71,316	$52,309	$123,625	$26,279,719
44	$71,174	$52,450	$123,625	$26,227,268
45	$71,032	$52,593	$123,625	$26,174,676
46	$70,890	$52,735	$123,625	$26,121,941
47	$70,747	$52,878	$123,625	$26,069,063
48	$70,604	$53,021	$123,625	$26,016,042

第4年供款共

$1,483,496

第4年利息

$856,612

第4年共還本金

$626,885

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$70,460	$53,165	$123,625	$25,962,878
50	$70,316	$53,309	$123,625	$25,909,569
51	$70,172	$53,453	$123,625	$25,856,116
52	$70,027	$53,598	$123,625	$25,802,518
53	$69,882	$53,743	$123,625	$25,748,775
54	$69,736	$53,888	$123,625	$25,694,887
55	$69,590	$54,034	$123,625	$25,640,853
56	$69,444	$54,181	$123,625	$25,586,672
57	$69,297	$54,327	$123,625	$25,532,344
58	$69,150	$54,475	$123,625	$25,477,870
59	$69,003	$54,622	$123,625	$25,423,248
60	$68,855	$54,770	$123,625	$25,368,478

第5年供款共

$1,483,496

第5年利息

$835,932

第5年共還本金

$647,565

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$68,706	$54,918	$123,625	$25,313,559
62	$68,558	$55,067	$123,625	$25,258,492
63	$68,408	$55,216	$123,625	$25,203,276
64	$68,259	$55,366	$123,625	$25,147,910
65	$68,109	$55,516	$123,625	$25,092,394
66	$67,959	$55,666	$123,625	$25,036,728
67	$67,808	$55,817	$123,625	$24,980,911
68	$67,657	$55,968	$123,625	$24,924,943
69	$67,505	$56,120	$123,625	$24,868,823
70	$67,353	$56,272	$123,625	$24,812,552
71	$67,201	$56,424	$123,625	$24,756,128
72	$67,048	$56,577	$123,625	$24,699,551

第6年供款共

$1,483,496

第6年利息

$814,570

第6年共還本金

$668,927

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$66,895	$56,730	$123,625	$24,642,821
74	$66,741	$56,884	$123,625	$24,585,937
75	$66,587	$57,038	$123,625	$24,528,899
76	$66,432	$57,192	$123,625	$24,471,707
77	$66,278	$57,347	$123,625	$24,414,360
78	$66,122	$57,502	$123,625	$24,356,857
79	$65,966	$57,658	$123,625	$24,299,199
80	$65,810	$57,814	$123,625	$24,241,385
81	$65,654	$57,971	$123,625	$24,183,414
82	$65,497	$58,128	$123,625	$24,125,286
83	$65,339	$58,285	$123,625	$24,067,000
84	$65,181	$58,443	$123,625	$24,008,557

第7年供款共

$1,483,496

第7年利息

$792,503

第7年共還本金

$690,994

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$65,023	$58,602	$123,625	$23,949,955
86	$64,864	$58,760	$123,625	$23,891,195
87	$64,705	$58,919	$123,625	$23,832,276
88	$64,546	$59,079	$123,625	$23,773,197
89	$64,386	$59,239	$123,625	$23,713,958
90	$64,225	$59,399	$123,625	$23,654,559
91	$64,064	$59,560	$123,625	$23,594,998
92	$63,903	$59,722	$123,625	$23,535,277
93	$63,741	$59,883	$123,625	$23,475,393
94	$63,579	$60,046	$123,625	$23,415,348
95	$63,417	$60,208	$123,625	$23,355,140
96	$63,254	$60,371	$123,625	$23,294,768

第8年供款共

$1,483,496

第8年利息

$769,708

第8年共還本金

$713,789

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$63,090	$60,535	$123,625	$23,234,234
98	$62,926	$60,699	$123,625	$23,173,535
99	$62,762	$60,863	$123,625	$23,112,672
100	$62,597	$61,028	$123,625	$23,051,644
101	$62,432	$61,193	$123,625	$22,990,451
102	$62,266	$61,359	$123,625	$22,929,092
103	$62,100	$61,525	$123,625	$22,867,567
104	$61,933	$61,692	$123,625	$22,805,875
105	$61,766	$61,859	$123,625	$22,744,016
106	$61,598	$62,026	$123,625	$22,681,990
107	$61,430	$62,194	$123,625	$22,619,796
108	$61,262	$62,363	$123,625	$22,557,433

第9年供款共

$1,483,496

第9年利息

$746,161

第9年共還本金

$737,335

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$61,093	$62,532	$123,625	$22,494,901
110	$60,924	$62,701	$123,625	$22,432,200
111	$60,754	$62,871	$123,625	$22,369,330
112	$60,584	$63,041	$123,625	$22,306,288
113	$60,413	$63,212	$123,625	$22,243,077
114	$60,242	$63,383	$123,625	$22,179,694
115	$60,070	$63,555	$123,625	$22,116,139
116	$59,898	$63,727	$123,625	$22,052,412
117	$59,725	$63,899	$123,625	$21,988,513
118	$59,552	$64,072	$123,625	$21,924,440
119	$59,379	$64,246	$123,625	$21,860,194
120	$59,205	$64,420	$123,625	$21,795,774

第10年供款共

$1,483,496

第10年利息

$721,838

第10年共還本金

$761,659

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$59,030	$64,594	$123,625	$21,731,180
122	$58,855	$64,769	$123,625	$21,666,410
123	$58,680	$64,945	$123,625	$21,601,465
124	$58,504	$65,121	$123,625	$21,536,345
125	$58,328	$65,297	$123,625	$21,471,048
126	$58,151	$65,474	$123,625	$21,405,574
127	$57,973	$65,651	$123,625	$21,339,922
128	$57,796	$65,829	$123,625	$21,274,093
129	$57,617	$66,007	$123,625	$21,208,086
130	$57,439	$66,186	$123,625	$21,141,900
131	$57,259	$66,365	$123,625	$21,075,534
132	$57,080	$66,545	$123,625	$21,008,989

第11年供款共

$1,483,496

第11年利息

$696,712

第11年共還本金

$786,785

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$56,899	$66,725	$123,625	$20,942,264
134	$56,719	$66,906	$123,625	$20,875,358
135	$56,537	$67,087	$123,625	$20,808,270
136	$56,356	$67,269	$123,625	$20,741,001
137	$56,174	$67,451	$123,625	$20,673,550
138	$55,991	$67,634	$123,625	$20,605,916
139	$55,808	$67,817	$123,625	$20,538,099
140	$55,624	$68,001	$123,625	$20,470,099
141	$55,440	$68,185	$123,625	$20,401,914
142	$55,255	$68,370	$123,625	$20,333,544
143	$55,070	$68,555	$123,625	$20,264,990
144	$54,884	$68,740	$123,625	$20,196,249

第12年供款共

$1,483,496

第12年利息

$670,757

第12年共還本金

$812,740

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$54,698	$68,927	$123,625	$20,127,323
146	$54,511	$69,113	$123,625	$20,058,210
147	$54,324	$69,300	$123,625	$19,988,909
148	$54,137	$69,488	$123,625	$19,919,421
149	$53,948	$69,676	$123,625	$19,849,745
150	$53,760	$69,865	$123,625	$19,779,880
151	$53,571	$70,054	$123,625	$19,709,826
152	$53,381	$70,244	$123,625	$19,639,582
153	$53,191	$70,434	$123,625	$19,569,148
154	$53,000	$70,625	$123,625	$19,498,523
155	$52,808	$70,816	$123,625	$19,427,706
156	$52,617	$71,008	$123,625	$19,356,698

第13年供款共

$1,483,496

第13年利息

$643,946

第13年共還本金

$839,551

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$52,424	$71,200	$123,625	$19,285,498
158	$52,232	$71,393	$123,625	$19,214,105
159	$52,038	$71,587	$123,625	$19,142,518
160	$51,844	$71,780	$123,625	$19,070,738
161	$51,650	$71,975	$123,625	$18,998,763
162	$51,455	$72,170	$123,625	$18,926,594
163	$51,260	$72,365	$123,625	$18,854,228
164	$51,064	$72,561	$123,625	$18,781,667
165	$50,867	$72,758	$123,625	$18,708,910
166	$50,670	$72,955	$123,625	$18,635,955
167	$50,472	$73,152	$123,625	$18,562,802
168	$50,274	$73,350	$123,625	$18,489,452

第14年供款共

$1,483,496

第14年利息

$616,250

第14年共還本金

$867,246

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$50,076	$73,549	$123,625	$18,415,903
170	$49,876	$73,748	$123,625	$18,342,155
171	$49,677	$73,948	$123,625	$18,268,207
172	$49,476	$74,148	$123,625	$18,194,058
173	$49,276	$74,349	$123,625	$18,119,709
174	$49,074	$74,550	$123,625	$18,045,159
175	$48,872	$74,752	$123,625	$17,970,406
176	$48,670	$74,955	$123,625	$17,895,451
177	$48,467	$75,158	$123,625	$17,820,293
178	$48,263	$75,361	$123,625	$17,744,932
179	$48,059	$75,566	$123,625	$17,669,367
180	$47,855	$75,770	$123,625	$17,593,596

第15年供款共

$1,483,496

第15年利息

$587,641

第15年共還本金

$895,856

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$47,649	$75,975	$123,625	$17,517,621
182	$47,444	$76,181	$123,625	$17,441,440
183	$47,237	$76,387	$123,625	$17,365,052
184	$47,030	$76,594	$123,625	$17,288,458
185	$46,823	$76,802	$123,625	$17,211,656
186	$46,615	$77,010	$123,625	$17,134,646
187	$46,406	$77,218	$123,625	$17,057,428
188	$46,197	$77,428	$123,625	$16,980,001
189	$45,988	$77,637	$123,625	$16,902,363
190	$45,777	$77,847	$123,625	$16,824,516
191	$45,566	$78,058	$123,625	$16,746,458
192	$45,355	$78,270	$123,625	$16,668,188

第16年供款共

$1,483,496

第16年利息

$558,088

第16年共還本金

$925,409

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$45,143	$78,482	$123,625	$16,589,706
194	$44,930	$78,694	$123,625	$16,511,012
195	$44,717	$78,907	$123,625	$16,432,104
196	$44,504	$79,121	$123,625	$16,352,983
197	$44,289	$79,335	$123,625	$16,273,648
198	$44,074	$79,550	$123,625	$16,194,098
199	$43,859	$79,766	$123,625	$16,114,332
200	$43,643	$79,982	$123,625	$16,034,350
201	$43,426	$80,198	$123,625	$15,954,152
202	$43,209	$80,416	$123,625	$15,873,736
203	$42,991	$80,633	$123,625	$15,793,103
204	$42,773	$80,852	$123,625	$15,712,251

第17年供款共

$1,483,496

第17年利息

$527,560

第17年共還本金

$955,936

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$42,554	$81,071	$123,625	$15,631,181
206	$42,334	$81,290	$123,625	$15,549,890
207	$42,114	$81,510	$123,625	$15,468,380
208	$41,894	$81,731	$123,625	$15,386,649
209	$41,672	$81,953	$123,625	$15,304,696
210	$41,450	$82,174	$123,625	$15,222,522
211	$41,228	$82,397	$123,625	$15,140,125
212	$41,005	$82,620	$123,625	$15,057,505
213	$40,781	$82,844	$123,625	$14,974,661
214	$40,556	$83,068	$123,625	$14,891,592
215	$40,331	$83,293	$123,625	$14,808,299
216	$40,106	$83,519	$123,625	$14,724,780

第18年供款共

$1,483,496

第18年利息

$496,025

第18年共還本金

$987,471

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$39,880	$83,745	$123,625	$14,641,035
218	$39,653	$83,972	$123,625	$14,557,063
219	$39,425	$84,199	$123,625	$14,472,864
220	$39,197	$84,427	$123,625	$14,388,436
221	$38,969	$84,656	$123,625	$14,303,780
222	$38,739	$84,885	$123,625	$14,218,895
223	$38,510	$85,115	$123,625	$14,133,780
224	$38,279	$85,346	$123,625	$14,048,434
225	$38,048	$85,577	$123,625	$13,962,857
226	$37,816	$85,809	$123,625	$13,877,049
227	$37,584	$86,041	$123,625	$13,791,008
228	$37,351	$86,274	$123,625	$13,704,734

第19年供款共

$1,483,496

第19年利息

$463,450

第19年共還本金

$1,020,047

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$37,117	$86,508	$123,625	$13,618,226
230	$36,883	$86,742	$123,625	$13,531,484
231	$36,648	$86,977	$123,625	$13,444,507
232	$36,412	$87,213	$123,625	$13,357,294
233	$36,176	$87,449	$123,625	$13,269,846
234	$35,939	$87,686	$123,625	$13,182,160
235	$35,702	$87,923	$123,625	$13,094,237
236	$35,464	$88,161	$123,625	$13,006,076
237	$35,225	$88,400	$123,625	$12,917,676
238	$34,985	$88,639	$123,625	$12,829,037
239	$34,745	$88,879	$123,625	$12,740,157
240	$34,505	$89,120	$123,625	$12,651,037

第20年供款共

$1,483,496

第20年利息

$429,800

第20年共還本金

$1,053,696

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$34,263	$89,361	$123,625	$12,561,676
242	$34,021	$89,604	$123,625	$12,472,072
243	$33,779	$89,846	$123,625	$12,382,226
244	$33,535	$90,090	$123,625	$12,292,137
245	$33,291	$90,334	$123,625	$12,201,803
246	$33,047	$90,578	$123,625	$12,111,225
247	$32,801	$90,823	$123,625	$12,020,401
248	$32,555	$91,069	$123,625	$11,929,332
249	$32,309	$91,316	$123,625	$11,838,016
250	$32,061	$91,563	$123,625	$11,746,452
251	$31,813	$91,811	$123,625	$11,654,641
252	$31,565	$92,060	$123,625	$11,562,581

第21年供款共

$1,483,496

第21年利息

$395,040

第21年共還本金

$1,088,456

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$31,315	$92,309	$123,625	$11,470,272
254	$31,065	$92,559	$123,625	$11,377,712
255	$30,815	$92,810	$123,625	$11,284,902
256	$30,563	$93,061	$123,625	$11,191,841
257	$30,311	$93,313	$123,625	$11,098,527
258	$30,059	$93,566	$123,625	$11,004,961
259	$29,805	$93,820	$123,625	$10,911,141
260	$29,551	$94,074	$123,625	$10,817,068
261	$29,296	$94,328	$123,625	$10,722,739
262	$29,041	$94,584	$123,625	$10,628,155
263	$28,785	$94,840	$123,625	$10,533,315
264	$28,528	$95,097	$123,625	$10,438,218

第22年供款共

$1,483,496

第22年利息

$359,134

第22年共還本金

$1,124,363

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$28,270	$95,355	$123,625	$10,342,864
266	$28,012	$95,613	$123,625	$10,247,251
267	$27,753	$95,872	$123,625	$10,151,379
268	$27,493	$96,131	$123,625	$10,055,248
269	$27,233	$96,392	$123,625	$9,958,856
270	$26,972	$96,653	$123,625	$9,862,203
271	$26,710	$96,915	$123,625	$9,765,289
272	$26,448	$97,177	$123,625	$9,668,112
273	$26,184	$97,440	$123,625	$9,570,671
274	$25,921	$97,704	$123,625	$9,472,967
275	$25,656	$97,969	$123,625	$9,374,998
276	$25,391	$98,234	$123,625	$9,276,764

第23年供款共

$1,483,496

第23年利息

$322,043

第23年共還本金

$1,161,454

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$25,125	$98,500	$123,625	$9,178,264
278	$24,858	$98,767	$123,625	$9,079,497
279	$24,590	$99,034	$123,625	$8,980,463
280	$24,322	$99,303	$123,625	$8,881,160
281	$24,053	$99,572	$123,625	$8,781,589
282	$23,783	$99,841	$123,625	$8,681,747
283	$23,513	$100,112	$123,625	$8,581,636
284	$23,242	$100,383	$123,625	$8,481,253
285	$22,970	$100,655	$123,625	$8,380,598
286	$22,697	$100,927	$123,625	$8,279,671
287	$22,424	$101,201	$123,625	$8,178,471
288	$22,150	$101,475	$123,625	$8,076,996

第24年供款共

$1,483,496

第24年利息

$283,728

第24年共還本金

$1,199,768

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$21,875	$101,750	$123,625	$7,975,246
290	$21,600	$102,025	$123,625	$7,873,221
291	$21,323	$102,301	$123,625	$7,770,920
292	$21,046	$102,578	$123,625	$7,668,341
293	$20,768	$102,856	$123,625	$7,565,485
294	$20,490	$103,135	$123,625	$7,462,350
295	$20,211	$103,414	$123,625	$7,358,936
296	$19,930	$103,694	$123,625	$7,255,242
297	$19,650	$103,975	$123,625	$7,151,267
298	$19,368	$104,257	$123,625	$7,047,010
299	$19,086	$104,539	$123,625	$6,942,471
300	$18,803	$104,822	$123,625	$6,837,649

第25年供款共

$1,483,496

第25年利息

$244,149

第25年共還本金

$1,239,347

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$18,519	$105,106	$123,625	$6,732,543
302	$18,234	$105,391	$123,625	$6,627,152
303	$17,949	$105,676	$123,625	$6,521,476
304	$17,662	$105,962	$123,625	$6,415,513
305	$17,375	$106,249	$123,625	$6,309,264
306	$17,088	$106,537	$123,625	$6,202,727
307	$16,799	$106,826	$123,625	$6,095,901
308	$16,510	$107,115	$123,625	$5,988,786
309	$16,220	$107,405	$123,625	$5,881,381
310	$15,929	$107,696	$123,625	$5,773,685
311	$15,637	$107,988	$123,625	$5,665,698
312	$15,345	$108,280	$123,625	$5,557,418

第26年供款共

$1,483,496

第26年利息

$203,265

第26年共還本金

$1,280,231

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$15,051	$108,573	$123,625	$5,448,844
314	$14,757	$108,867	$123,625	$5,339,977
315	$14,462	$109,162	$123,625	$5,230,815
316	$14,167	$109,458	$123,625	$5,121,357
317	$13,870	$109,754	$123,625	$5,011,602
318	$13,573	$110,052	$123,625	$4,901,551
319	$13,275	$110,350	$123,625	$4,791,201
320	$12,976	$110,649	$123,625	$4,680,552
321	$12,676	$110,948	$123,625	$4,569,604
322	$12,376	$111,249	$123,625	$4,458,356
323	$12,075	$111,550	$123,625	$4,346,806
324	$11,773	$111,852	$123,625	$4,234,953

第27年供款共

$1,483,496

第27年利息

$161,032

第27年共還本金

$1,322,464

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$11,470	$112,155	$123,625	$4,122,798
326	$11,166	$112,459	$123,625	$4,010,340
327	$10,861	$112,763	$123,625	$3,897,576
328	$10,556	$113,069	$123,625	$3,784,507
329	$10,250	$113,375	$123,625	$3,671,132
330	$9,943	$113,682	$123,625	$3,557,450
331	$9,635	$113,990	$123,625	$3,443,460
332	$9,326	$114,299	$123,625	$3,329,162
333	$9,016	$114,608	$123,625	$3,214,554
334	$8,706	$114,919	$123,625	$3,099,635
335	$8,395	$115,230	$123,625	$2,984,405
336	$8,083	$115,542	$123,625	$2,868,863

第28年供款共

$1,483,496

第28年利息

$117,406

第28年共還本金

$1,366,090

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,770	$115,855	$123,625	$2,753,008
338	$7,456	$116,169	$123,625	$2,636,840
339	$7,141	$116,483	$123,625	$2,520,356
340	$6,826	$116,799	$123,625	$2,403,558
341	$6,510	$117,115	$123,625	$2,286,443
342	$6,192	$117,432	$123,625	$2,169,010
343	$5,874	$117,750	$123,625	$2,051,260
344	$5,555	$118,069	$123,625	$1,933,191
345	$5,236	$118,389	$123,625	$1,814,802
346	$4,915	$118,710	$123,625	$1,696,092
347	$4,594	$119,031	$123,625	$1,577,061
348	$4,271	$119,354	$123,625	$1,457,708

第29年供款共

$1,483,496

第29年利息

$72,341

第29年共還本金

$1,411,156

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,948	$119,677	$123,625	$1,338,031
350	$3,624	$120,001	$123,625	$1,218,030
351	$3,299	$120,326	$123,625	$1,097,704
352	$2,973	$120,652	$123,625	$977,052
353	$2,646	$120,979	$123,625	$856,074
354	$2,319	$121,306	$123,625	$734,768
355	$1,990	$121,635	$123,625	$613,133
356	$1,661	$121,964	$123,625	$491,169
357	$1,330	$122,294	$123,625	$368,874
358	$999	$122,626	$123,625	$246,249
359	$667	$122,958	$123,625	$123,291
360	$334	$123,291	$123,625	$0

第30年供款共

$1,483,496

第30年利息

$25,789

第30年共還本金

$1,457,708

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$24,428,895

免責聲明

筍盤推介

按揭保險費
info