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$21,358,230

每月供款
$92,579

首期

$-12,300,000

總貸款額

$20,300,000

總利息

$13,028,230

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,970,000

按月供比率計算

$185,157

置業成本總預算

HK$-11,970,000

首期

$-12,300,000
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

$185,157

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

粉嶺牽晴間

thumb_up

牽晴間【三房套房】換樓必睇

實

575 呎

@13,043

建

785 呎

@9,554

real_estate_agent 罕有放盤 pets 愛竉必選

售$750 萬

實

575 呎

@13,043

建

785 呎

@9,554

售$750 萬

real_estate_agent 罕有放盤 pets 愛竉必選

VR實景

馬鞍山雅濤居第02座

thumb_up

馬鞍山市中心,高層海景,裝修企理!

實

702 呎

@11,966

建

935 呎

@8,984

real_estate_agent 罕有放盤 hotel_class 樓王

售$840 萬

實

702 呎

@11,966

建

935 呎

@8,984

售$840 萬

real_estate_agent 罕有放盤 hotel_class 樓王

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤)全新未住過! 海景高層兩房

實

504 呎

@17,222

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$868 萬

實

504 呎

@17,222

售$868 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山泓碧第03座

thumb_up

靚裝修 * 靚會所 * 還價即走

實

483 呎

@17,391

local_fire_department 至HIT

售$840 萬

實

483 呎

@17,391

售$840 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第08座

thumb_up

真盤源！！烏溪沙站三房套環境寧靜配套齊全必睇！

實

844 呎

@10,427

建

1,080 呎

@8,148

local_fire_department 至HIT

售$880 萬

實

844 呎

@10,427

建

1,080 呎

@8,148

售$880 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第16座

thumb_up

永久海星灣景

實

526 呎

@15,209

local_offer 低水筍價

售$800 萬

實

526 呎

@15,209

售$800 萬

local_offer 低水筍價

沙田碧濤花園第02期 B座富臨閣

thumb_up

享高層馬場河景🌊🌊　寧靜舒適👍👍

實

842 呎

@9,857

建

1,190 呎

@6,975

local_fire_department 至HIT

售$830 萬

實

842 呎

@9,857

建

1,190 呎

@6,975

售$830 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞 [ 大單邊 ]2️⃣房.

實

555 呎

@14,414

建

727 呎

@11,004

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

售$800 萬

實

555 呎

@14,414

建

727 呎

@11,004

售$800 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

沙田碧濤花園

thumb_up

罕有馬場河景 3房必選

實

739 呎

@10,690

建

1,029 呎

@7,677

local_fire_department 至HIT

售$790 萬

實

739 呎

@10,690

建

1,029 呎

@7,677

售$790 萬

local_fire_department 至HIT

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山新港城

thumb_up

商場頂上蓋盤高層海景 3房2廁

實

618 呎

@14,045

建

832 呎

@10,433

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$868 萬

實

618 呎

@14,045

建

832 呎

@10,433

售$868 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$121,494	$93,359	$76,505	$65,293
1.500	$126,011	$97,957	$81,187	$70,059
2.000	$130,632	$102,694	$86,042	$75,033
2.500	$135,358	$107,570	$91,069	$80,210
3.000	$140,188	$112,583	$96,265	$85,586
3.500	$145,121	$117,732	$101,627	$91,156
3.625	$146,370	$119,040	$102,993	$92,578
4.000	$150,157	$123,014	$107,151	$96,915
4.500	$155,294	$128,428	$112,834	$102,857
5.000	$160,531	$133,971	$118,672	$108,975
5.500	$165,868	$139,641	$124,660	$115,261
6.000	$171,303	$145,436	$130,793	$121,709

每月供款$92,579

年期

30年

貸款金額

$20,300,000

總利息

$13,028,230

總貸款連利息

$33,328,230

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$61,323	$31,255	$92,578	$20,268,745
2	$61,228	$31,350	$92,578	$20,237,395
3	$61,134	$31,445	$92,578	$20,205,950
4	$61,039	$31,540	$92,578	$20,174,410
5	$60,944	$31,635	$92,578	$20,142,775
6	$60,848	$31,730	$92,578	$20,111,045
7	$60,752	$31,826	$92,578	$20,079,219
8	$60,656	$31,922	$92,578	$20,047,296
9	$60,560	$32,019	$92,578	$20,015,277
10	$60,463	$32,116	$92,578	$19,983,162
11	$60,366	$32,213	$92,578	$19,950,949
12	$60,268	$32,310	$92,578	$19,918,639

第1年供款共

$1,110,941

第1年利息

$729,580

第1年共還本金

$381,361

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$60,171	$32,408	$92,578	$19,886,232
14	$60,073	$32,505	$92,578	$19,853,726
15	$59,975	$32,604	$92,578	$19,821,123
16	$59,876	$32,702	$92,578	$19,788,421
17	$59,778	$32,801	$92,578	$19,755,620
18	$59,678	$32,900	$92,578	$19,722,720
19	$59,579	$32,999	$92,578	$19,689,720
20	$59,479	$33,099	$92,578	$19,656,621
21	$59,379	$33,199	$92,578	$19,623,422
22	$59,279	$33,299	$92,578	$19,590,123
23	$59,178	$33,400	$92,578	$19,556,723
24	$59,078	$33,501	$92,578	$19,523,222

第2年供款共

$1,110,941

第2年利息

$715,524

第2年共還本金

$395,417

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$58,976	$33,602	$92,578	$19,489,620
26	$58,875	$33,704	$92,578	$19,455,917
27	$58,773	$33,805	$92,578	$19,422,111
28	$58,671	$33,907	$92,578	$19,388,204
29	$58,569	$34,010	$92,578	$19,354,194
30	$58,466	$34,113	$92,578	$19,320,081
31	$58,363	$34,216	$92,578	$19,285,866
32	$58,259	$34,319	$92,578	$19,251,547
33	$58,156	$34,423	$92,578	$19,217,124
34	$58,052	$34,527	$92,578	$19,182,597
35	$57,947	$34,631	$92,578	$19,147,966
36	$57,843	$34,736	$92,578	$19,113,231

第3年供款共

$1,110,941

第3年利息

$700,949

第3年共還本金

$409,991

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$57,738	$34,841	$92,578	$19,078,390
38	$57,633	$34,946	$92,578	$19,043,444
39	$57,527	$35,051	$92,578	$19,008,393
40	$57,421	$35,157	$92,578	$18,973,236
41	$57,315	$35,263	$92,578	$18,937,972
42	$57,208	$35,370	$92,578	$18,902,602
43	$57,102	$35,477	$92,578	$18,867,126
44	$56,994	$35,584	$92,578	$18,831,542
45	$56,887	$35,691	$92,578	$18,795,850
46	$56,779	$35,799	$92,578	$18,760,051
47	$56,671	$35,907	$92,578	$18,724,144
48	$56,563	$36,016	$92,578	$18,688,128

第4年供款共

$1,110,941

第4年利息

$685,838

第4年共還本金

$425,103

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$56,454	$36,125	$92,578	$18,652,003
50	$56,345	$36,234	$92,578	$18,615,769
51	$56,235	$36,343	$92,578	$18,579,426
52	$56,125	$36,453	$92,578	$18,542,973
53	$56,015	$36,563	$92,578	$18,506,410
54	$55,905	$36,674	$92,578	$18,469,736
55	$55,794	$36,784	$92,578	$18,432,952
56	$55,683	$36,896	$92,578	$18,396,056
57	$55,571	$37,007	$92,578	$18,359,049
58	$55,460	$37,119	$92,578	$18,321,930
59	$55,347	$37,231	$92,578	$18,284,699
60	$55,235	$37,343	$92,578	$18,247,356

第5年供款共

$1,110,941

第5年利息

$670,169

第5年共還本金

$440,772

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$55,122	$37,456	$92,578	$18,209,900
62	$55,009	$37,569	$92,578	$18,172,330
63	$54,896	$37,683	$92,578	$18,134,648
64	$54,782	$37,797	$92,578	$18,096,851
65	$54,668	$37,911	$92,578	$18,058,940
66	$54,553	$38,025	$92,578	$18,020,915
67	$54,438	$38,140	$92,578	$17,982,774
68	$54,323	$38,255	$92,578	$17,944,519
69	$54,207	$38,371	$92,578	$17,906,148
70	$54,091	$38,487	$92,578	$17,867,661
71	$53,975	$38,603	$92,578	$17,829,058
72	$53,859	$38,720	$92,578	$17,790,338

第6年供款共

$1,110,941

第6年利息

$653,923

第6年共還本金

$457,018

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$53,742	$38,837	$92,578	$17,751,501
74	$53,624	$38,954	$92,578	$17,712,547
75	$53,507	$39,072	$92,578	$17,673,475
76	$53,389	$39,190	$92,578	$17,634,286
77	$53,270	$39,308	$92,578	$17,594,977
78	$53,151	$39,427	$92,578	$17,555,551
79	$53,032	$39,546	$92,578	$17,516,005
80	$52,913	$39,665	$92,578	$17,476,339
81	$52,793	$39,785	$92,578	$17,436,554
82	$52,673	$39,905	$92,578	$17,396,648
83	$52,552	$40,026	$92,578	$17,356,622
84	$52,431	$40,147	$92,578	$17,316,475

第7年供款共

$1,110,941

第7年利息

$637,078

第7年共還本金

$473,863

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$52,310	$40,268	$92,578	$17,276,207
86	$52,189	$40,390	$92,578	$17,235,817
87	$52,067	$40,512	$92,578	$17,195,305
88	$51,944	$40,634	$92,578	$17,154,671
89	$51,821	$40,757	$92,578	$17,113,914
90	$51,698	$40,880	$92,578	$17,073,034
91	$51,575	$41,004	$92,578	$17,032,030
92	$51,451	$41,127	$92,578	$16,990,903
93	$51,327	$41,252	$92,578	$16,949,651
94	$51,202	$41,376	$92,578	$16,908,275
95	$51,077	$41,501	$92,578	$16,866,773
96	$50,952	$41,627	$92,578	$16,825,147

第8年供款共

$1,110,941

第8年利息

$619,612

第8年共還本金

$491,329

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$50,826	$41,752	$92,578	$16,783,394
98	$50,700	$41,879	$92,578	$16,741,516
99	$50,573	$42,005	$92,578	$16,699,511
100	$50,446	$42,132	$92,578	$16,657,379
101	$50,319	$42,259	$92,578	$16,615,119
102	$50,192	$42,387	$92,578	$16,572,732
103	$50,063	$42,515	$92,578	$16,530,217
104	$49,935	$42,643	$92,578	$16,487,574
105	$49,806	$42,772	$92,578	$16,444,802
106	$49,677	$42,901	$92,578	$16,401,900
107	$49,547	$43,031	$92,578	$16,358,869
108	$49,417	$43,161	$92,578	$16,315,708

第9年供款共

$1,110,941

第9年利息

$601,503

第9年共還本金

$509,438

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$49,287	$43,291	$92,578	$16,272,417
110	$49,156	$43,422	$92,578	$16,228,995
111	$49,025	$43,553	$92,578	$16,185,442
112	$48,894	$43,685	$92,578	$16,141,757
113	$48,762	$43,817	$92,578	$16,097,940
114	$48,629	$43,949	$92,578	$16,053,991
115	$48,496	$44,082	$92,578	$16,009,909
116	$48,363	$44,215	$92,578	$15,965,693
117	$48,230	$44,349	$92,578	$15,921,345
118	$48,096	$44,483	$92,578	$15,876,862
119	$47,961	$44,617	$92,578	$15,832,245
120	$47,827	$44,752	$92,578	$15,787,493

第10年供款共

$1,110,941

第10年利息

$582,726

第10年共還本金

$528,215

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$47,691	$44,887	$92,578	$15,742,606
122	$47,556	$45,023	$92,578	$15,697,584
123	$47,420	$45,159	$92,578	$15,652,425
124	$47,283	$45,295	$92,578	$15,607,130
125	$47,147	$45,432	$92,578	$15,561,698
126	$47,009	$45,569	$92,578	$15,516,129
127	$46,872	$45,707	$92,578	$15,470,422
128	$46,734	$45,845	$92,578	$15,424,577
129	$46,595	$45,983	$92,578	$15,378,594
130	$46,456	$46,122	$92,578	$15,332,472
131	$46,317	$46,262	$92,578	$15,286,210
132	$46,177	$46,401	$92,578	$15,239,809

第11年供款共

$1,110,941

第11年利息

$563,257

第11年共還本金

$547,684

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$46,037	$46,541	$92,578	$15,193,267
134	$45,896	$46,682	$92,578	$15,146,585
135	$45,755	$46,823	$92,578	$15,099,762
136	$45,614	$46,965	$92,578	$15,052,798
137	$45,472	$47,106	$92,578	$15,005,691
138	$45,330	$47,249	$92,578	$14,958,442
139	$45,187	$47,391	$92,578	$14,911,051
140	$45,044	$47,535	$92,578	$14,863,516
141	$44,900	$47,678	$92,578	$14,815,838
142	$44,756	$47,822	$92,578	$14,768,016
143	$44,612	$47,967	$92,578	$14,720,049
144	$44,467	$48,112	$92,578	$14,671,938

第12年供款共

$1,110,941

第12年利息

$543,070

第12年共還本金

$567,871

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$44,321	$48,257	$92,578	$14,623,681
146	$44,176	$48,403	$92,578	$14,575,278
147	$44,029	$48,549	$92,578	$14,526,729
148	$43,883	$48,696	$92,578	$14,478,033
149	$43,736	$48,843	$92,578	$14,429,191
150	$43,588	$48,990	$92,578	$14,380,200
151	$43,440	$49,138	$92,578	$14,331,062
152	$43,292	$49,287	$92,578	$14,281,776
153	$43,143	$49,436	$92,578	$14,232,340
154	$42,994	$49,585	$92,578	$14,182,755
155	$42,844	$49,735	$92,578	$14,133,020
156	$42,693	$49,885	$92,578	$14,083,136

第13年供款共

$1,110,941

第13年利息

$522,139

第13年共還本金

$588,802

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$42,543	$50,036	$92,578	$14,033,100
158	$42,392	$50,187	$92,578	$13,982,913
159	$42,240	$50,338	$92,578	$13,932,575
160	$42,088	$50,490	$92,578	$13,882,084
161	$41,935	$50,643	$92,578	$13,831,441
162	$41,782	$50,796	$92,578	$13,780,646
163	$41,629	$50,949	$92,578	$13,729,696
164	$41,475	$51,103	$92,578	$13,678,593
165	$41,321	$51,258	$92,578	$13,627,335
166	$41,166	$51,413	$92,578	$13,575,923
167	$41,011	$51,568	$92,578	$13,524,355
168	$40,855	$51,724	$92,578	$13,472,631

第14年供款共

$1,110,941

第14年利息

$500,437

第14年共還本金

$610,504

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$40,699	$51,880	$92,578	$13,420,751
170	$40,542	$52,037	$92,578	$13,368,715
171	$40,385	$52,194	$92,578	$13,316,521
172	$40,227	$52,351	$92,578	$13,264,170
173	$40,069	$52,510	$92,578	$13,211,660
174	$39,910	$52,668	$92,578	$13,158,992
175	$39,751	$52,827	$92,578	$13,106,165
176	$39,592	$52,987	$92,578	$13,053,178
177	$39,431	$53,147	$92,578	$13,000,031
178	$39,271	$53,307	$92,578	$12,946,723
179	$39,110	$53,469	$92,578	$12,893,255
180	$38,948	$53,630	$92,578	$12,839,625

第15年供款共

$1,110,941

第15年利息

$477,934

第15年共還本金

$633,006

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$38,786	$53,792	$92,578	$12,785,833
182	$38,624	$53,955	$92,578	$12,731,878
183	$38,461	$54,118	$92,578	$12,677,761
184	$38,297	$54,281	$92,578	$12,623,480
185	$38,133	$54,445	$92,578	$12,569,035
186	$37,969	$54,609	$92,578	$12,514,425
187	$37,804	$54,774	$92,578	$12,459,651
188	$37,639	$54,940	$92,578	$12,404,711
189	$37,473	$55,106	$92,578	$12,349,605
190	$37,306	$55,272	$92,578	$12,294,333
191	$37,139	$55,439	$92,578	$12,238,893
192	$36,972	$55,607	$92,578	$12,183,287

第16年供款共

$1,110,941

第16年利息

$454,603

第16年共還本金

$656,338

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$36,804	$55,775	$92,578	$12,127,512
194	$36,635	$55,943	$92,578	$12,071,569
195	$36,466	$56,112	$92,578	$12,015,456
196	$36,297	$56,282	$92,578	$11,959,175
197	$36,127	$56,452	$92,578	$11,902,723
198	$35,956	$56,622	$92,578	$11,846,101
199	$35,785	$56,793	$92,578	$11,789,307
200	$35,614	$56,965	$92,578	$11,732,343
201	$35,441	$57,137	$92,578	$11,675,206
202	$35,269	$57,310	$92,578	$11,617,896
203	$35,096	$57,483	$92,578	$11,560,413
204	$34,922	$57,656	$92,578	$11,502,757

第17年供款共

$1,110,941

第17年利息

$430,411

第17年共還本金

$680,530

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$34,748	$57,831	$92,578	$11,444,927
206	$34,573	$58,005	$92,578	$11,386,921
207	$34,398	$58,180	$92,578	$11,328,741
208	$34,222	$58,356	$92,578	$11,270,385
209	$34,046	$58,532	$92,578	$11,211,852
210	$33,869	$58,709	$92,578	$11,153,143
211	$33,692	$58,887	$92,578	$11,094,256
212	$33,514	$59,065	$92,578	$11,035,192
213	$33,335	$59,243	$92,578	$10,975,949
214	$33,157	$59,422	$92,578	$10,916,527
215	$32,977	$59,601	$92,578	$10,856,926
216	$32,797	$59,781	$92,578	$10,797,144

第18年供款共

$1,110,941

第18年利息

$405,328

第18年共還本金

$705,613

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$32,616	$59,962	$92,578	$10,737,182
218	$32,435	$60,143	$92,578	$10,677,039
219	$32,254	$60,325	$92,578	$10,616,714
220	$32,071	$60,507	$92,578	$10,556,207
221	$31,889	$60,690	$92,578	$10,495,517
222	$31,705	$60,873	$92,578	$10,434,644
223	$31,521	$61,057	$92,578	$10,373,587
224	$31,337	$61,242	$92,578	$10,312,345
225	$31,152	$61,427	$92,578	$10,250,919
226	$30,966	$61,612	$92,578	$10,189,307
227	$30,780	$61,798	$92,578	$10,127,508
228	$30,594	$61,985	$92,578	$10,065,524

第19年供款共

$1,110,941

第19年利息

$379,320

第19年共還本金

$731,621

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$30,406	$62,172	$92,578	$10,003,351
230	$30,218	$62,360	$92,578	$9,940,991
231	$30,030	$62,548	$92,578	$9,878,443
232	$29,841	$62,737	$92,578	$9,815,706
233	$29,652	$62,927	$92,578	$9,752,779
234	$29,462	$63,117	$92,578	$9,689,662
235	$29,271	$63,308	$92,578	$9,626,355
236	$29,080	$63,499	$92,578	$9,562,856
237	$28,888	$63,691	$92,578	$9,499,165
238	$28,695	$63,883	$92,578	$9,435,282
239	$28,502	$64,076	$92,578	$9,371,206
240	$28,309	$64,270	$92,578	$9,306,937

第20年供款共

$1,110,941

第20年利息

$352,354

第20年共還本金

$758,587

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$28,115	$64,464	$92,578	$9,242,473
242	$27,920	$64,658	$92,578	$9,177,814
243	$27,725	$64,854	$92,578	$9,112,961
244	$27,529	$65,050	$92,578	$9,047,911
245	$27,332	$65,246	$92,578	$8,982,665
246	$27,135	$65,443	$92,578	$8,917,221
247	$26,937	$65,641	$92,578	$8,851,580
248	$26,739	$65,839	$92,578	$8,785,741
249	$26,540	$66,038	$92,578	$8,719,703
250	$26,341	$66,238	$92,578	$8,653,465
251	$26,141	$66,438	$92,578	$8,587,028
252	$25,940	$66,638	$92,578	$8,520,389

第21年供款共

$1,110,941

第21年利息

$324,394

第21年共還本金

$786,547

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$25,739	$66,840	$92,578	$8,453,550
254	$25,537	$67,042	$92,578	$8,386,508
255	$25,334	$67,244	$92,578	$8,319,264
256	$25,131	$67,447	$92,578	$8,251,816
257	$24,927	$67,651	$92,578	$8,184,165
258	$24,723	$67,855	$92,578	$8,116,310
259	$24,518	$68,060	$92,578	$8,048,250
260	$24,312	$68,266	$92,578	$7,979,984
261	$24,106	$68,472	$92,578	$7,911,511
262	$23,899	$68,679	$92,578	$7,842,832
263	$23,692	$68,887	$92,578	$7,773,946
264	$23,484	$69,095	$92,578	$7,704,851

第22年供款共

$1,110,941

第22年利息

$295,403

第22年共還本金

$815,538

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$23,275	$69,303	$92,578	$7,635,548
266	$23,066	$69,513	$92,578	$7,566,035
267	$22,856	$69,723	$92,578	$7,496,312
268	$22,645	$69,933	$92,578	$7,426,379
269	$22,434	$70,145	$92,578	$7,356,235
270	$22,222	$70,356	$92,578	$7,285,878
271	$22,009	$70,569	$92,578	$7,215,309
272	$21,796	$70,782	$92,578	$7,144,527
273	$21,582	$70,996	$92,578	$7,073,531
274	$21,368	$71,210	$92,578	$7,002,320
275	$21,153	$71,426	$92,578	$6,930,895
276	$20,937	$71,641	$92,578	$6,859,254

第23年供款共

$1,110,941

第23年利息

$265,343

第23年共還本金

$845,598

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$20,721	$71,858	$92,578	$6,787,396
278	$20,504	$72,075	$92,578	$6,715,321
279	$20,286	$72,293	$92,578	$6,643,028
280	$20,067	$72,511	$92,578	$6,570,517
281	$19,848	$72,730	$92,578	$6,497,788
282	$19,629	$72,950	$92,578	$6,424,838
283	$19,408	$73,170	$92,578	$6,351,668
284	$19,187	$73,391	$92,578	$6,278,277
285	$18,966	$73,613	$92,578	$6,204,664
286	$18,743	$73,835	$92,578	$6,130,829
287	$18,520	$74,058	$92,578	$6,056,771
288	$18,296	$74,282	$92,578	$5,982,489

第24年供款共

$1,110,941

第24年利息

$234,176

第24年共還本金

$876,765

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$18,072	$74,506	$92,578	$5,907,982
290	$17,847	$74,731	$92,578	$5,833,251
291	$17,621	$74,957	$92,578	$5,758,294
292	$17,395	$75,184	$92,578	$5,683,110
293	$17,168	$75,411	$92,578	$5,607,700
294	$16,940	$75,638	$92,578	$5,532,061
295	$16,711	$75,867	$92,578	$5,456,194
296	$16,482	$76,096	$92,578	$5,380,098
297	$16,252	$76,326	$92,578	$5,303,772
298	$16,022	$76,557	$92,578	$5,227,215
299	$15,791	$76,788	$92,578	$5,150,427
300	$15,559	$77,020	$92,578	$5,073,408

第25年供款共

$1,110,941

第25年利息

$201,860

第25年共還本金

$909,081

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$15,326	$77,252	$92,578	$4,996,155
302	$15,093	$77,486	$92,578	$4,918,669
303	$14,858	$77,720	$92,578	$4,840,949
304	$14,624	$77,955	$92,578	$4,762,995
305	$14,388	$78,190	$92,578	$4,684,804
306	$14,152	$78,426	$92,578	$4,606,378
307	$13,915	$78,663	$92,578	$4,527,715
308	$13,677	$78,901	$92,578	$4,448,814
309	$13,439	$79,139	$92,578	$4,369,674
310	$13,200	$79,378	$92,578	$4,290,296
311	$12,960	$79,618	$92,578	$4,210,678
312	$12,720	$79,859	$92,578	$4,130,819

第26年供款共

$1,110,941

第26年利息

$168,353

第26年共還本金

$942,588

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,479	$80,100	$92,578	$4,050,719
314	$12,237	$80,342	$92,578	$3,970,377
315	$11,994	$80,585	$92,578	$3,889,793
316	$11,750	$80,828	$92,578	$3,808,965
317	$11,506	$81,072	$92,578	$3,727,893
318	$11,261	$81,317	$92,578	$3,646,576
319	$11,016	$81,563	$92,578	$3,565,013
320	$10,769	$81,809	$92,578	$3,483,204
321	$10,522	$82,056	$92,578	$3,401,148
322	$10,274	$82,304	$92,578	$3,318,844
323	$10,026	$82,553	$92,578	$3,236,291
324	$9,776	$82,802	$92,578	$3,153,489

第27年供款共

$1,110,941

第27年利息

$133,610

第27年共還本金

$977,331

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,526	$83,052	$92,578	$3,070,436
326	$9,275	$83,303	$92,578	$2,987,133
327	$9,024	$83,555	$92,578	$2,903,578
328	$8,771	$83,807	$92,578	$2,819,771
329	$8,518	$84,060	$92,578	$2,735,711
330	$8,264	$84,314	$92,578	$2,651,397
331	$8,009	$84,569	$92,578	$2,566,828
332	$7,754	$84,824	$92,578	$2,482,003
333	$7,498	$85,081	$92,578	$2,396,923
334	$7,241	$85,338	$92,578	$2,311,585
335	$6,983	$85,596	$92,578	$2,225,989
336	$6,724	$85,854	$92,578	$2,140,135

第28年供款共

$1,110,941

第28年利息

$97,588

第28年共還本金

$1,013,353

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,465	$86,113	$92,578	$2,054,022
338	$6,205	$86,374	$92,578	$1,967,648
339	$5,944	$86,634	$92,578	$1,881,014
340	$5,682	$86,896	$92,578	$1,794,118
341	$5,420	$87,159	$92,578	$1,706,959
342	$5,156	$87,422	$92,578	$1,619,537
343	$4,892	$87,686	$92,578	$1,531,851
344	$4,627	$87,951	$92,578	$1,443,900
345	$4,362	$88,217	$92,578	$1,355,683
346	$4,095	$88,483	$92,578	$1,267,200
347	$3,828	$88,750	$92,578	$1,178,450
348	$3,560	$89,019	$92,578	$1,089,431

第29年供款共

$1,110,941

第29年利息

$60,237

第29年共還本金

$1,050,704

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,291	$89,287	$92,578	$1,000,144
350	$3,021	$89,557	$92,578	$910,587
351	$2,751	$89,828	$92,578	$820,759
352	$2,479	$90,099	$92,578	$730,660
353	$2,207	$90,371	$92,578	$640,289
354	$1,934	$90,644	$92,578	$549,645
355	$1,660	$90,918	$92,578	$458,727
356	$1,386	$91,193	$92,578	$367,534
357	$1,110	$91,468	$92,578	$276,066
358	$834	$91,744	$92,578	$184,321
359	$557	$92,022	$92,578	$92,300
360	$279	$92,300	$92,578	$0

第30年供款共

$1,110,941

第30年利息

$21,510

第30年共還本金

$1,089,431

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$21,358,230

免責聲明

筍盤推介

按揭保險費
info