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$20,630,390

每月供款
$89,585

首期

$-11,950,000

總貸款額

$19,950,000

總利息

$12,300,390

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,620,000

按月供比率計算

$179,169

置業成本總預算

HK$-11,620,000

首期

$-11,950,000
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

$179,169

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

VR實景

馬鞍山迎海第03期星灣御第23座

thumb_up

真盤源！！烏溪沙站上蓋大兩房有裝修必睇！

實

511 呎

@13,699

local_fire_department 至HIT pets 愛竉必選

售$700 萬

實

511 呎

@13,699

售$700 萬

local_fire_department 至HIT pets 愛竉必選

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,622

建

822 呎

@10,706

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$880 萬

實

646 呎

@13,622

建

822 呎

@10,706

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

西貢逸瓏海滙

thumb_up

西貢逸瓏海滙

實

704 呎

@11,790

local_offer 低水筍價

售$830 萬

實

704 呎

@11,790

售$830 萬

local_offer 低水筍價

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑__極高層無敵海景

實

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盤 verified 首置必買

售$860 萬

實

660 呎

@13,030

建

819 呎

@10,501

售$860 萬

real_estate_agent 罕有放盤 verified 首置必買

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

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

馬鞍山聽濤雅苑第02座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳加工人房

實

760 呎

@10,921

建

944 呎

@8,792

local_fire_department 至HIT

售$830 萬

實

760 呎

@10,921

建

944 呎

@8,792

售$830 萬

local_fire_department 至HIT

馬鞍山馬鞍山中心第01座

thumb_up

高層海景三房,罕有放盤

實

642 呎

@13,396

建

848 呎

@10,142

verified 首置必買

售$860 萬

實

642 呎

@13,396

建

848 呎

@10,142

售$860 萬

verified 首置必買

馬鞍山泓碧第03座

thumb_up

泓碧 2房靚裝

實

483 呎

@16,563

local_fire_department 至HIT

售$800 萬

實

483 呎

@16,563

售$800 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣

thumb_up

市場罕有@頭牌，海景大兩房

實

538 呎

@13,011

建

736 呎

@9,511

hotel_class 樓王

售$700 萬

實

538 呎

@13,011

建

736 呎

@9,511

售$700 萬

hotel_class 樓王

馬鞍山新港城 M座

thumb_up

新港城 3房套廁

實

625 呎

@12,960

建

832 呎

@9,736

local_fire_department 至HIT

售$810 萬

實

625 呎

@12,960

建

832 呎

@9,736

售$810 萬

local_fire_department 至HIT

粉嶺百福花園

thumb_up

*換樓精選*開揚遠景*

實

790 呎

@10,759

建

1,075 呎

@7,907

real_estate_agent 罕有放盤

售$850 萬

實

790 呎

@10,759

建

1,075 呎

@7,907

售$850 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$119,400	$91,749	$75,186	$64,167
1.500	$123,838	$96,268	$79,787	$68,851
2.000	$128,380	$100,924	$84,559	$73,739
2.500	$133,024	$105,716	$89,499	$78,827
3.000	$137,771	$110,642	$94,605	$84,110
3.500	$142,619	$115,702	$99,874	$89,584
4.000	$147,568	$120,893	$105,303	$95,244
4.500	$152,616	$126,214	$110,889	$101,084
5.000	$157,763	$131,661	$116,626	$107,096
5.500	$163,008	$137,234	$122,510	$113,274
6.000	$168,349	$142,928	$128,538	$119,610

每月供款$89,585

年期

30年

貸款金額

$19,950,000

總利息

$12,300,390

總貸款連利息

$32,250,390

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$58,188	$31,397	$89,584	$19,918,603
2	$58,096	$31,488	$89,584	$19,887,115
3	$58,004	$31,580	$89,584	$19,855,534
4	$57,912	$31,672	$89,584	$19,823,862
5	$57,820	$31,765	$89,584	$19,792,097
6	$57,727	$31,857	$89,584	$19,760,240
7	$57,634	$31,950	$89,584	$19,728,289
8	$57,541	$32,044	$89,584	$19,696,246
9	$57,447	$32,137	$89,584	$19,664,109
10	$57,354	$32,231	$89,584	$19,631,878
11	$57,260	$32,325	$89,584	$19,599,553
12	$57,165	$32,419	$89,584	$19,567,134

第1年供款共

$1,075,013

第1年利息

$692,147

第1年共還本金

$382,866

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$57,071	$32,514	$89,584	$19,534,620
14	$56,976	$32,608	$89,584	$19,502,012
15	$56,881	$32,704	$89,584	$19,469,308
16	$56,785	$32,799	$89,584	$19,436,509
17	$56,690	$32,895	$89,584	$19,403,615
18	$56,594	$32,991	$89,584	$19,370,624
19	$56,498	$33,087	$89,584	$19,337,538
20	$56,401	$33,183	$89,584	$19,304,354
21	$56,304	$33,280	$89,584	$19,271,074
22	$56,207	$33,377	$89,584	$19,237,697
23	$56,110	$33,474	$89,584	$19,204,223
24	$56,012	$33,572	$89,584	$19,170,651

第2年供款共

$1,075,013

第2年利息

$678,530

第2年共還本金

$396,483

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$55,914	$33,670	$89,584	$19,136,981
26	$55,816	$33,768	$89,584	$19,103,212
27	$55,718	$33,867	$89,584	$19,069,346
28	$55,619	$33,965	$89,584	$19,035,380
29	$55,520	$34,065	$89,584	$19,001,316
30	$55,421	$34,164	$89,584	$18,967,152
31	$55,321	$34,264	$89,584	$18,932,888
32	$55,221	$34,363	$89,584	$18,898,525
33	$55,121	$34,464	$89,584	$18,864,061
34	$55,020	$34,564	$89,584	$18,829,497
35	$54,919	$34,665	$89,584	$18,794,832
36	$54,818	$34,766	$89,584	$18,760,065

第3年供款共

$1,075,013

第3年利息

$664,428

第3年共還本金

$410,585

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$54,717	$34,868	$89,584	$18,725,198
38	$54,615	$34,969	$89,584	$18,690,229
39	$54,513	$35,071	$89,584	$18,655,157
40	$54,411	$35,174	$89,584	$18,619,984
41	$54,308	$35,276	$89,584	$18,584,708
42	$54,205	$35,379	$89,584	$18,549,329
43	$54,102	$35,482	$89,584	$18,513,846
44	$53,999	$35,586	$89,584	$18,478,261
45	$53,895	$35,689	$89,584	$18,442,571
46	$53,791	$35,794	$89,584	$18,406,778
47	$53,686	$35,898	$89,584	$18,370,880
48	$53,582	$36,003	$89,584	$18,334,877

第4年供款共

$1,075,013

第4年利息

$649,825

第4年共還本金

$425,188

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$53,477	$36,108	$89,584	$18,298,769
50	$53,371	$36,213	$89,584	$18,262,556
51	$53,266	$36,319	$89,584	$18,226,238
52	$53,160	$36,425	$89,584	$18,189,813
53	$53,054	$36,531	$89,584	$18,153,282
54	$52,947	$36,637	$89,584	$18,116,645
55	$52,840	$36,744	$89,584	$18,079,901
56	$52,733	$36,851	$89,584	$18,043,049
57	$52,626	$36,959	$89,584	$18,006,091
58	$52,518	$37,067	$89,584	$17,969,024
59	$52,410	$37,175	$89,584	$17,931,849
60	$52,301	$37,283	$89,584	$17,894,566

第5年供款共

$1,075,013

第5年利息

$634,702

第5年共還本金

$440,311

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$52,192	$37,392	$89,584	$17,857,174
62	$52,083	$37,501	$89,584	$17,819,673
63	$51,974	$37,610	$89,584	$17,782,063
64	$51,864	$37,720	$89,584	$17,744,343
65	$51,754	$37,830	$89,584	$17,706,513
66	$51,644	$37,940	$89,584	$17,668,572
67	$51,533	$38,051	$89,584	$17,630,521
68	$51,422	$38,162	$89,584	$17,592,359
69	$51,311	$38,273	$89,584	$17,554,086
70	$51,199	$38,385	$89,584	$17,515,701
71	$51,087	$38,497	$89,584	$17,477,204
72	$50,975	$38,609	$89,584	$17,438,594

第6年供款共

$1,075,013

第6年利息

$619,041

第6年共還本金

$455,972

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$50,863	$38,722	$89,584	$17,399,873
74	$50,750	$38,835	$89,584	$17,361,038
75	$50,636	$38,948	$89,584	$17,322,090
76	$50,523	$39,062	$89,584	$17,283,028
77	$50,409	$39,176	$89,584	$17,243,853
78	$50,295	$39,290	$89,584	$17,204,563
79	$50,180	$39,404	$89,584	$17,165,158
80	$50,065	$39,519	$89,584	$17,125,639
81	$49,950	$39,635	$89,584	$17,086,004
82	$49,834	$39,750	$89,584	$17,046,254
83	$49,718	$39,866	$89,584	$17,006,388
84	$49,602	$39,982	$89,584	$16,966,405

第7年供款共

$1,075,013

第7年利息

$602,824

第7年共還本金

$472,189

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$49,485	$40,099	$89,584	$16,926,306
86	$49,368	$40,216	$89,584	$16,886,090
87	$49,251	$40,333	$89,584	$16,845,757
88	$49,133	$40,451	$89,584	$16,805,306
89	$49,015	$40,569	$89,584	$16,764,737
90	$48,897	$40,687	$89,584	$16,724,050
91	$48,778	$40,806	$89,584	$16,683,244
92	$48,659	$40,925	$89,584	$16,642,319
93	$48,540	$41,044	$89,584	$16,601,275
94	$48,420	$41,164	$89,584	$16,560,111
95	$48,300	$41,284	$89,584	$16,518,826
96	$48,180	$41,405	$89,584	$16,477,422

第8年供款共

$1,075,013

第8年利息

$586,030

第8年共還本金

$488,983

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$48,059	$41,525	$89,584	$16,435,897
98	$47,938	$41,646	$89,584	$16,394,250
99	$47,817	$41,768	$89,584	$16,352,482
100	$47,695	$41,890	$89,584	$16,310,593
101	$47,573	$42,012	$89,584	$16,268,581
102	$47,450	$42,134	$89,584	$16,226,447
103	$47,327	$42,257	$89,584	$16,184,189
104	$47,204	$42,381	$89,584	$16,141,809
105	$47,080	$42,504	$89,584	$16,099,305
106	$46,956	$42,628	$89,584	$16,056,676
107	$46,832	$42,752	$89,584	$16,013,924
108	$46,707	$42,877	$89,584	$15,971,047

第9年供款共

$1,075,013

第9年利息

$568,638

第9年共還本金

$506,375

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$46,582	$43,002	$89,584	$15,928,045
110	$46,457	$43,128	$89,584	$15,884,917
111	$46,331	$43,253	$89,584	$15,841,664
112	$46,205	$43,380	$89,584	$15,798,284
113	$46,078	$43,506	$89,584	$15,754,778
114	$45,951	$43,633	$89,584	$15,711,145
115	$45,824	$43,760	$89,584	$15,667,385
116	$45,697	$43,888	$89,584	$15,623,497
117	$45,569	$44,016	$89,584	$15,579,481
118	$45,440	$44,144	$89,584	$15,535,337
119	$45,311	$44,273	$89,584	$15,491,064
120	$45,182	$44,402	$89,584	$15,446,662

第10年供款共

$1,075,013

第10年利息

$550,628

第10年共還本金

$524,385

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$45,053	$44,532	$89,584	$15,402,130
122	$44,923	$44,662	$89,584	$15,357,468
123	$44,793	$44,792	$89,584	$15,312,677
124	$44,662	$44,922	$89,584	$15,267,754
125	$44,531	$45,053	$89,584	$15,222,701
126	$44,400	$45,185	$89,584	$15,177,516
127	$44,268	$45,317	$89,584	$15,132,199
128	$44,136	$45,449	$89,584	$15,086,750
129	$44,003	$45,581	$89,584	$15,041,169
130	$43,870	$45,714	$89,584	$14,995,455
131	$43,737	$45,848	$89,584	$14,949,607
132	$43,603	$45,981	$89,584	$14,903,626

第11年供款共

$1,075,013

第11年利息

$531,977

第11年共還本金

$543,036

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$43,469	$46,116	$89,584	$14,857,510
134	$43,334	$46,250	$89,584	$14,811,260
135	$43,200	$46,385	$89,584	$14,764,875
136	$43,064	$46,520	$89,584	$14,718,355
137	$42,929	$46,656	$89,584	$14,671,699
138	$42,792	$46,792	$89,584	$14,624,907
139	$42,656	$46,928	$89,584	$14,577,979
140	$42,519	$47,065	$89,584	$14,530,913
141	$42,382	$47,203	$89,584	$14,483,711
142	$42,244	$47,340	$89,584	$14,436,371
143	$42,106	$47,478	$89,584	$14,388,892
144	$41,968	$47,617	$89,584	$14,341,275

第12年供款共

$1,075,013

第12年利息

$512,663

第12年共還本金

$562,350

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$41,829	$47,756	$89,584	$14,293,520
146	$41,689	$47,895	$89,584	$14,245,625
147	$41,550	$48,035	$89,584	$14,197,590
148	$41,410	$48,175	$89,584	$14,149,415
149	$41,269	$48,315	$89,584	$14,101,100
150	$41,128	$48,456	$89,584	$14,052,644
151	$40,987	$48,598	$89,584	$14,004,046
152	$40,845	$48,739	$89,584	$13,955,307
153	$40,703	$48,881	$89,584	$13,906,425
154	$40,560	$49,024	$89,584	$13,857,401
155	$40,417	$49,167	$89,584	$13,808,234
156	$40,274	$49,310	$89,584	$13,758,924

第13年供款共

$1,075,013

第13年利息

$492,662

第13年共還本金

$582,351

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$40,130	$49,454	$89,584	$13,709,470
158	$39,986	$49,598	$89,584	$13,659,871
159	$39,841	$49,743	$89,584	$13,610,128
160	$39,696	$49,888	$89,584	$13,560,240
161	$39,551	$50,034	$89,584	$13,510,206
162	$39,405	$50,180	$89,584	$13,460,027
163	$39,258	$50,326	$89,584	$13,409,701
164	$39,112	$50,473	$89,584	$13,359,228
165	$38,964	$50,620	$89,584	$13,308,608
166	$38,817	$50,768	$89,584	$13,257,840
167	$38,669	$50,916	$89,584	$13,206,925
168	$38,520	$51,064	$89,584	$13,155,860

第14年供款共

$1,075,013

第14年利息

$471,949

第14年共還本金

$603,064

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$38,371	$51,213	$89,584	$13,104,647
170	$38,222	$51,363	$89,584	$13,053,285
171	$38,072	$51,512	$89,584	$13,001,772
172	$37,922	$51,663	$89,584	$12,950,110
173	$37,771	$51,813	$89,584	$12,898,296
174	$37,620	$51,964	$89,584	$12,846,332
175	$37,468	$52,116	$89,584	$12,794,216
176	$37,316	$52,268	$89,584	$12,741,948
177	$37,164	$52,420	$89,584	$12,689,528
178	$37,011	$52,573	$89,584	$12,636,955
179	$36,858	$52,727	$89,584	$12,584,228
180	$36,704	$52,880	$89,584	$12,531,347

第15年供款共

$1,075,013

第15年利息

$450,500

第15年共還本金

$624,513

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$36,550	$53,035	$89,584	$12,478,313
182	$36,395	$53,189	$89,584	$12,425,123
183	$36,240	$53,344	$89,584	$12,371,779
184	$36,084	$53,500	$89,584	$12,318,279
185	$35,928	$53,656	$89,584	$12,264,623
186	$35,772	$53,813	$89,584	$12,210,810
187	$35,615	$53,970	$89,584	$12,156,841
188	$35,457	$54,127	$89,584	$12,102,714
189	$35,300	$54,285	$89,584	$12,048,429
190	$35,141	$54,443	$89,584	$11,993,986
191	$34,982	$54,602	$89,584	$11,939,384
192	$34,823	$54,761	$89,584	$11,884,623

第16年供款共

$1,075,013

第16年利息

$428,288

第16年共還本金

$646,725

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$34,663	$54,921	$89,584	$11,829,702
194	$34,503	$55,081	$89,584	$11,774,621
195	$34,343	$55,242	$89,584	$11,719,379
196	$34,182	$55,403	$89,584	$11,663,976
197	$34,020	$55,564	$89,584	$11,608,411
198	$33,858	$55,727	$89,584	$11,552,685
199	$33,695	$55,889	$89,584	$11,496,796
200	$33,532	$56,052	$89,584	$11,440,744
201	$33,369	$56,216	$89,584	$11,384,528
202	$33,205	$56,380	$89,584	$11,328,149
203	$33,040	$56,544	$89,584	$11,271,605
204	$32,876	$56,709	$89,584	$11,214,896

第17年供款共

$1,075,013

第17年利息

$405,286

第17年共還本金

$669,727

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$32,710	$56,874	$89,584	$11,158,021
206	$32,544	$57,040	$89,584	$11,100,981
207	$32,378	$57,207	$89,584	$11,043,775
208	$32,211	$57,373	$89,584	$10,986,401
209	$32,044	$57,541	$89,584	$10,928,860
210	$31,876	$57,709	$89,584	$10,871,152
211	$31,708	$57,877	$89,584	$10,813,275
212	$31,539	$58,046	$89,584	$10,755,229
213	$31,369	$58,215	$89,584	$10,697,014
214	$31,200	$58,385	$89,584	$10,638,629
215	$31,029	$58,555	$89,584	$10,580,074
216	$30,859	$58,726	$89,584	$10,521,349

第18年供款共

$1,075,013

第18年利息

$381,466

第18年共還本金

$693,547

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$30,687	$58,897	$89,584	$10,462,451
218	$30,515	$59,069	$89,584	$10,403,382
219	$30,343	$59,241	$89,584	$10,344,141
220	$30,170	$59,414	$89,584	$10,284,727
221	$29,997	$59,587	$89,584	$10,225,140
222	$29,823	$59,761	$89,584	$10,165,379
223	$29,649	$59,935	$89,584	$10,105,443
224	$29,474	$60,110	$89,584	$10,045,333
225	$29,299	$60,286	$89,584	$9,985,048
226	$29,123	$60,461	$89,584	$9,924,586
227	$28,947	$60,638	$89,584	$9,863,949
228	$28,770	$60,815	$89,584	$9,803,134

第19年供款共

$1,075,013

第19年利息

$356,799

第19年共還本金

$718,214

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$28,592	$60,992	$89,584	$9,742,142
230	$28,415	$61,170	$89,584	$9,680,972
231	$28,236	$61,348	$89,584	$9,619,624
232	$28,057	$61,527	$89,584	$9,558,097
233	$27,878	$61,707	$89,584	$9,496,390
234	$27,698	$61,887	$89,584	$9,434,504
235	$27,517	$62,067	$89,584	$9,372,437
236	$27,336	$62,248	$89,584	$9,310,188
237	$27,155	$62,430	$89,584	$9,247,759
238	$26,973	$62,612	$89,584	$9,185,147
239	$26,790	$62,794	$89,584	$9,122,353
240	$26,607	$62,978	$89,584	$9,059,375

第20年供款共

$1,075,013

第20年利息

$331,254

第20年共還本金

$743,759

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$26,423	$63,161	$89,584	$8,996,214
242	$26,239	$63,345	$89,584	$8,932,868
243	$26,054	$63,530	$89,584	$8,869,338
244	$25,869	$63,716	$89,584	$8,805,623
245	$25,683	$63,901	$89,584	$8,741,721
246	$25,497	$64,088	$89,584	$8,677,633
247	$25,310	$64,275	$89,584	$8,613,359
248	$25,122	$64,462	$89,584	$8,548,897
249	$24,934	$64,650	$89,584	$8,484,247
250	$24,746	$64,839	$89,584	$8,419,408
251	$24,557	$65,028	$89,584	$8,354,380
252	$24,367	$65,217	$89,584	$8,289,163

第21年供款共

$1,075,013

第21年利息

$304,801

第21年共還本金

$770,212

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,177	$65,408	$89,584	$8,223,755
254	$23,986	$65,598	$89,584	$8,158,156
255	$23,795	$65,790	$89,584	$8,092,367
256	$23,603	$65,982	$89,584	$8,026,385
257	$23,410	$66,174	$89,584	$7,960,211
258	$23,217	$66,367	$89,584	$7,893,844
259	$23,024	$66,561	$89,584	$7,827,283
260	$22,830	$66,755	$89,584	$7,760,528
261	$22,635	$66,950	$89,584	$7,693,579
262	$22,440	$67,145	$89,584	$7,626,434
263	$22,244	$67,341	$89,584	$7,559,093
264	$22,047	$67,537	$89,584	$7,491,556

第22年供款共

$1,075,013

第22年利息

$277,406

第22年共還本金

$797,606

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$21,850	$67,734	$89,584	$7,423,822
266	$21,653	$67,932	$89,584	$7,355,890
267	$21,455	$68,130	$89,584	$7,287,761
268	$21,256	$68,328	$89,584	$7,219,432
269	$21,057	$68,528	$89,584	$7,150,905
270	$20,857	$68,728	$89,584	$7,082,177
271	$20,656	$68,928	$89,584	$7,013,249
272	$20,455	$69,129	$89,584	$6,944,120
273	$20,254	$69,331	$89,584	$6,874,789
274	$20,051	$69,533	$89,584	$6,805,256
275	$19,849	$69,736	$89,584	$6,735,520
276	$19,645	$69,939	$89,584	$6,665,581

第23年供款共

$1,075,013

第23年利息

$249,038

第23年共還本金

$825,975

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,441	$70,143	$89,584	$6,595,438
278	$19,237	$70,348	$89,584	$6,525,090
279	$19,032	$70,553	$89,584	$6,454,537
280	$18,826	$70,759	$89,584	$6,383,779
281	$18,619	$70,965	$89,584	$6,312,814
282	$18,412	$71,172	$89,584	$6,241,642
283	$18,205	$71,380	$89,584	$6,170,262
284	$17,997	$71,588	$89,584	$6,098,674
285	$17,788	$71,797	$89,584	$6,026,878
286	$17,578	$72,006	$89,584	$5,954,872
287	$17,368	$72,216	$89,584	$5,882,655
288	$17,158	$72,427	$89,584	$5,810,229

第24年供款共

$1,075,013

第24年利息

$219,661

第24年共還本金

$855,352

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,947	$72,638	$89,584	$5,737,591
290	$16,735	$72,850	$89,584	$5,664,741
291	$16,522	$73,062	$89,584	$5,591,679
292	$16,309	$73,275	$89,584	$5,518,404
293	$16,095	$73,489	$89,584	$5,444,914
294	$15,881	$73,703	$89,584	$5,371,211
295	$15,666	$73,918	$89,584	$5,297,293
296	$15,450	$74,134	$89,584	$5,223,159
297	$15,234	$74,350	$89,584	$5,148,808
298	$15,017	$74,567	$89,584	$5,074,241
299	$14,800	$74,785	$89,584	$4,999,457
300	$14,582	$75,003	$89,584	$4,924,454

第25年供款共

$1,075,013

第25年利息

$189,238

第25年共還本金

$885,775

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,363	$75,221	$89,584	$4,849,233
302	$14,144	$75,441	$89,584	$4,773,792
303	$13,924	$75,661	$89,584	$4,698,131
304	$13,703	$75,882	$89,584	$4,622,250
305	$13,482	$76,103	$89,584	$4,546,147
306	$13,260	$76,325	$89,584	$4,469,822
307	$13,037	$76,547	$89,584	$4,393,274
308	$12,814	$76,771	$89,584	$4,316,504
309	$12,590	$76,995	$89,584	$4,239,509
310	$12,365	$77,219	$89,584	$4,162,290
311	$12,140	$77,444	$89,584	$4,084,846
312	$11,914	$77,670	$89,584	$4,007,175

第26年供款共

$1,075,013

第26年利息

$157,734

第26年共還本金

$917,279

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,688	$77,897	$89,584	$3,929,278
314	$11,460	$78,124	$89,584	$3,851,154
315	$11,233	$78,352	$89,584	$3,772,803
316	$11,004	$78,580	$89,584	$3,694,222
317	$10,775	$78,810	$89,584	$3,615,413
318	$10,545	$79,039	$89,584	$3,536,373
319	$10,314	$79,270	$89,584	$3,457,103
320	$10,083	$79,501	$89,584	$3,377,602
321	$9,851	$79,733	$89,584	$3,297,869
322	$9,619	$79,966	$89,584	$3,217,903
323	$9,386	$80,199	$89,584	$3,137,704
324	$9,152	$80,433	$89,584	$3,057,272

第27年供款共

$1,075,013

第27年利息

$125,109

第27年共還本金

$949,904

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,917	$80,667	$89,584	$2,976,604
326	$8,682	$80,903	$89,584	$2,895,702
327	$8,446	$81,139	$89,584	$2,814,563
328	$8,209	$81,375	$89,584	$2,733,188
329	$7,972	$81,613	$89,584	$2,651,575
330	$7,734	$81,851	$89,584	$2,569,724
331	$7,495	$82,089	$89,584	$2,487,635
332	$7,256	$82,329	$89,584	$2,405,306
333	$7,015	$82,569	$89,584	$2,322,737
334	$6,775	$82,810	$89,584	$2,239,927
335	$6,533	$83,051	$89,584	$2,156,876
336	$6,291	$83,294	$89,584	$2,073,583

第28年供款共

$1,075,013

第28年利息

$91,324

第28年共還本金

$983,689

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,048	$83,536	$89,584	$1,990,046
338	$5,804	$83,780	$89,584	$1,906,266
339	$5,560	$84,024	$89,584	$1,822,242
340	$5,315	$84,270	$89,584	$1,737,972
341	$5,069	$84,515	$89,584	$1,653,457
342	$4,823	$84,762	$89,584	$1,568,695
343	$4,575	$85,009	$89,584	$1,483,686
344	$4,327	$85,257	$89,584	$1,398,429
345	$4,079	$85,506	$89,584	$1,312,923
346	$3,829	$85,755	$89,584	$1,227,168
347	$3,579	$86,005	$89,584	$1,141,163
348	$3,328	$86,256	$89,584	$1,054,907

第29年供款共

$1,075,013

第29年利息

$56,337

第29年共還本金

$1,018,676

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,077	$86,508	$89,584	$968,399
350	$2,824	$86,760	$89,584	$881,639
351	$2,571	$87,013	$89,584	$794,626
352	$2,318	$87,267	$89,584	$707,360
353	$2,063	$87,521	$89,584	$619,838
354	$1,808	$87,777	$89,584	$532,062
355	$1,552	$88,033	$89,584	$444,029
356	$1,295	$88,289	$89,584	$355,740
357	$1,038	$88,547	$89,584	$267,193
358	$779	$88,805	$89,584	$178,388
359	$520	$89,064	$89,584	$89,324
360	$261	$89,324	$89,584	$0

第30年供款共

$1,075,013

第30年利息

$20,106

第30年共還本金

$1,054,907

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$20,630,390

免責聲明

筍盤推介

按揭保險費
info