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$24,053,725

每月供款
$111,733

首期

$-16,500,000

總貸款額

$24,500,000

總利息

$15,723,725

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-16,170,000

按月供比率計算

$223,465

置業成本總預算

HK$-16,170,000

首期

$-16,500,000
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

$223,465

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08座

thumb_up

高層罕有放租

實

539 呎

@14,657

建

710 呎

@11,127

local_fire_department 至HIT

售$790 萬

實

539 呎

@14,657

建

710 呎

@11,127

售$790 萬

local_fire_department 至HIT

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙

實

599 呎

@14,190

local_offer 低水筍價

售$850 萬

實

599 呎

@14,190

售$850 萬

local_offer 低水筍價

馬鞍山天宇海

thumb_up

罕有放盤

實

772 呎

@11,658

建

1,014 呎

@8,876

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$900 萬

實

772 呎

@11,658

建

1,014 呎

@8,876

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山銀湖天峰第02座

thumb_up

屯馬站上蓋向南山景2房半

實

604 呎

@14,702

建

792 呎

@11,212

local_fire_department 至HIT

售$888 萬

實

604 呎

@14,702

建

792 呎

@11,212

售$888 萬

local_fire_department 至HIT

大埔逸瓏灣 8

thumb_up

逸瓏灣 8 鄰近科學園新樓齡 2房

實

543 呎

@14,733

local_fire_department 至HIT

售$800 萬

實

543 呎

@14,733

售$800 萬

local_fire_department 至HIT

馬鞍山迎濤灣 A座

thumb_up

迎濤灣**高層全海景,套三房兩廳，連儲物室雅致裝修**

實

729 呎

@11,660

建

953 呎

@8,919

local_fire_department 至HIT

售$850 萬

實

729 呎

@11,660

建

953 呎

@8,919

售$850 萬

local_fire_department 至HIT

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒2房靚海景

實

608 呎

@14,638

建

777 呎

@11,454

real_estate_agent 罕有放盤 hotel_class 樓王

售$890 萬

實

608 呎

@14,638

建

777 呎

@11,454

售$890 萬

real_estate_agent 罕有放盤 hotel_class 樓王

西貢逸瓏園

thumb_up

逸瓏園

實

525 呎

@16,190

local_fire_department 至HIT

售$850 萬

實

525 呎

@16,190

售$850 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第18座

thumb_up

迎海2房1儲

實

497 呎

@14,588

directions_run 日內即走

售$725 萬

實

497 呎

@14,588

售$725 萬

directions_run 日內即走

西貢逸瓏園第

thumb_up

**~西貢市中心逸瓏園靚積大積高樓底有露台~**

實

666 呎

@12,733

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$848 萬

實

666 呎

@12,733

售$848 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

將軍澳日出康城第05A期 MALIBU 第02B座

thumb_up

超開揚山景半新樓有匙即睇歡迎查詢

實

552 呎

@15,399

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

售$850 萬

實

552 呎

@15,399

售$850 萬

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$146,631	$112,674	$92,334	$78,802
1.500	$152,082	$118,224	$97,984	$84,554
2.000	$157,660	$123,941	$103,844	$90,557
2.500	$163,363	$129,826	$109,911	$96,805
3.000	$169,193	$135,876	$116,182	$103,293
3.500	$175,146	$142,090	$122,653	$110,016
3.625	$176,654	$143,669	$124,301	$111,733
4.000	$181,224	$148,465	$129,320	$116,967
4.500	$187,423	$154,999	$136,179	$124,138
5.000	$193,744	$161,689	$143,225	$131,521
5.500	$200,185	$168,532	$150,451	$139,108
6.000	$206,745	$175,526	$157,854	$146,890

每月供款$111,733

年期

30年

貸款金額

$24,500,000

總利息

$15,723,725

總貸款連利息

$40,223,725

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$74,010	$37,722	$111,733	$24,462,278
2	$73,896	$37,836	$111,733	$24,424,442
3	$73,782	$37,950	$111,733	$24,386,491
4	$73,668	$38,065	$111,733	$24,348,426
5	$73,553	$38,180	$111,733	$24,310,246
6	$73,437	$38,295	$111,733	$24,271,951
7	$73,322	$38,411	$111,733	$24,233,540
8	$73,205	$38,527	$111,733	$24,195,013
9	$73,089	$38,643	$111,733	$24,156,369
10	$72,972	$38,760	$111,733	$24,117,609
11	$72,855	$38,877	$111,733	$24,078,732
12	$72,738	$38,995	$111,733	$24,039,737

第1年供款共

$1,340,791

第1年利息

$880,528

第1年共還本金

$460,263

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$72,620	$39,113	$111,733	$24,000,625
14	$72,502	$39,231	$111,733	$23,961,394
15	$72,383	$39,349	$111,733	$23,922,045
16	$72,265	$39,468	$111,733	$23,882,577
17	$72,145	$39,587	$111,733	$23,842,989
18	$72,026	$39,707	$111,733	$23,803,282
19	$71,906	$39,827	$111,733	$23,763,456
20	$71,785	$39,947	$111,733	$23,723,508
21	$71,665	$40,068	$111,733	$23,683,441
22	$71,544	$40,189	$111,733	$23,643,252
23	$71,422	$40,310	$111,733	$23,602,942
24	$71,301	$40,432	$111,733	$23,562,510

第2年供款共

$1,340,791

第2年利息

$863,563

第2年共還本金

$477,227

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$71,178	$40,554	$111,733	$23,521,955
26	$71,056	$40,677	$111,733	$23,481,279
27	$70,933	$40,800	$111,733	$23,440,479
28	$70,810	$40,923	$111,733	$23,399,556
29	$70,686	$41,046	$111,733	$23,358,510
30	$70,562	$41,170	$111,733	$23,317,340
31	$70,438	$41,295	$111,733	$23,276,045
32	$70,313	$41,420	$111,733	$23,234,625
33	$70,188	$41,545	$111,733	$23,193,081
34	$70,062	$41,670	$111,733	$23,151,411
35	$69,937	$41,796	$111,733	$23,109,615
36	$69,810	$41,922	$111,733	$23,067,692

第3年供款共

$1,340,791

第3年利息

$845,974

第3年共還本金

$494,817

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$69,684	$42,049	$111,733	$23,025,643
38	$69,557	$42,176	$111,733	$22,983,467
39	$69,429	$42,303	$111,733	$22,941,164
40	$69,301	$42,431	$111,733	$22,898,733
41	$69,173	$42,559	$111,733	$22,856,174
42	$69,045	$42,688	$111,733	$22,813,486
43	$68,916	$42,817	$111,733	$22,770,669
44	$68,786	$42,946	$111,733	$22,727,723
45	$68,657	$43,076	$111,733	$22,684,647
46	$68,527	$43,206	$111,733	$22,641,441
47	$68,396	$43,337	$111,733	$22,598,104
48	$68,265	$43,467	$111,733	$22,554,637

第4年供款共

$1,340,791

第4年利息

$827,735

第4年共還本金

$513,055

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$68,134	$43,599	$111,733	$22,511,038
50	$68,002	$43,730	$111,733	$22,467,308
51	$67,870	$43,863	$111,733	$22,423,445
52	$67,737	$43,995	$111,733	$22,379,450
53	$67,605	$44,128	$111,733	$22,335,322
54	$67,471	$44,261	$111,733	$22,291,061
55	$67,338	$44,395	$111,733	$22,246,666
56	$67,203	$44,529	$111,733	$22,202,137
57	$67,069	$44,664	$111,733	$22,157,473
58	$66,934	$44,799	$111,733	$22,112,674
59	$66,799	$44,934	$111,733	$22,067,741
60	$66,663	$45,070	$111,733	$22,022,671

第5年供款共

$1,340,791

第5年利息

$808,825

第5年共還本金

$531,966

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$66,527	$45,206	$111,733	$21,977,465
62	$66,390	$45,342	$111,733	$21,932,123
63	$66,253	$45,479	$111,733	$21,886,644
64	$66,116	$45,617	$111,733	$21,841,027
65	$65,978	$45,754	$111,733	$21,795,272
66	$65,840	$45,893	$111,733	$21,749,380
67	$65,701	$46,031	$111,733	$21,703,348
68	$65,562	$46,170	$111,733	$21,657,178
69	$65,423	$46,310	$111,733	$21,610,868
70	$65,283	$46,450	$111,733	$21,564,418
71	$65,143	$46,590	$111,733	$21,517,828
72	$65,002	$46,731	$111,733	$21,471,098

第6年供款共

$1,340,791

第6年利息

$789,218

第6年共還本金

$551,573

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$64,861	$46,872	$111,733	$21,424,226
74	$64,719	$47,014	$111,733	$21,377,212
75	$64,577	$47,156	$111,733	$21,330,057
76	$64,435	$47,298	$111,733	$21,282,759
77	$64,292	$47,441	$111,733	$21,235,318
78	$64,148	$47,584	$111,733	$21,187,733
79	$64,005	$47,728	$111,733	$21,140,005
80	$63,860	$47,872	$111,733	$21,092,133
81	$63,716	$48,017	$111,733	$21,044,117
82	$63,571	$48,162	$111,733	$20,995,955
83	$63,425	$48,307	$111,733	$20,947,647
84	$63,279	$48,453	$111,733	$20,899,194

第7年供款共

$1,340,791

第7年利息

$768,887

第7年共還本金

$571,903

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$63,133	$48,600	$111,733	$20,850,595
86	$62,986	$48,746	$111,733	$20,801,848
87	$62,839	$48,894	$111,733	$20,752,955
88	$62,691	$49,041	$111,733	$20,703,913
89	$62,543	$49,189	$111,733	$20,654,724
90	$62,394	$49,338	$111,733	$20,605,386
91	$62,245	$49,487	$111,733	$20,555,899
92	$62,096	$49,637	$111,733	$20,506,262
93	$61,946	$49,787	$111,733	$20,456,475
94	$61,796	$49,937	$111,733	$20,406,538
95	$61,645	$50,088	$111,733	$20,356,451
96	$61,493	$50,239	$111,733	$20,306,211

第8年供款共

$1,340,791

第8年利息

$747,808

第8年共還本金

$592,983

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$61,342	$50,391	$111,733	$20,255,821
98	$61,189	$50,543	$111,733	$20,205,277
99	$61,037	$50,696	$111,733	$20,154,582
100	$60,884	$50,849	$111,733	$20,103,733
101	$60,730	$51,003	$111,733	$20,052,730
102	$60,576	$51,157	$111,733	$20,001,574
103	$60,421	$51,311	$111,733	$19,950,262
104	$60,266	$51,466	$111,733	$19,898,796
105	$60,111	$51,622	$111,733	$19,847,175
106	$59,955	$51,778	$111,733	$19,795,397
107	$59,799	$51,934	$111,733	$19,743,463
108	$59,642	$52,091	$111,733	$19,691,372

第9年供款共

$1,340,791

第9年利息

$725,952

第9年共還本金

$614,839

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$59,484	$52,248	$111,733	$19,639,124
110	$59,327	$52,406	$111,733	$19,586,718
111	$59,168	$52,564	$111,733	$19,534,154
112	$59,009	$52,723	$111,733	$19,481,430
113	$58,850	$52,882	$111,733	$19,428,548
114	$58,690	$53,042	$111,733	$19,375,506
115	$58,530	$53,202	$111,733	$19,322,304
116	$58,369	$53,363	$111,733	$19,268,940
117	$58,208	$53,524	$111,733	$19,215,416
118	$58,047	$53,686	$111,733	$19,161,730
119	$57,884	$53,848	$111,733	$19,107,882
120	$57,722	$54,011	$111,733	$19,053,871

第10年供款共

$1,340,791

第10年利息

$703,290

第10年共還本金

$637,501

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$57,559	$54,174	$111,733	$18,999,697
122	$57,395	$54,338	$111,733	$18,945,359
123	$57,231	$54,502	$111,733	$18,890,858
124	$57,066	$54,666	$111,733	$18,836,191
125	$56,901	$54,832	$111,733	$18,781,360
126	$56,735	$54,997	$111,733	$18,726,362
127	$56,569	$55,163	$111,733	$18,671,199
128	$56,403	$55,330	$111,733	$18,615,869
129	$56,235	$55,497	$111,733	$18,560,372
130	$56,068	$55,665	$111,733	$18,504,707
131	$55,900	$55,833	$111,733	$18,448,874
132	$55,731	$56,002	$111,733	$18,392,873

第11年供款共

$1,340,791

第11年利息

$679,792

第11年共還本金

$660,998

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$55,562	$56,171	$111,733	$18,336,702
134	$55,392	$56,340	$111,733	$18,280,361
135	$55,222	$56,511	$111,733	$18,223,851
136	$55,051	$56,681	$111,733	$18,167,169
137	$54,880	$56,853	$111,733	$18,110,317
138	$54,708	$57,024	$111,733	$18,053,293
139	$54,536	$57,197	$111,733	$17,996,096
140	$54,363	$57,369	$111,733	$17,938,727
141	$54,190	$57,543	$111,733	$17,881,184
142	$54,016	$57,716	$111,733	$17,823,467
143	$53,842	$57,891	$111,733	$17,765,577
144	$53,667	$58,066	$111,733	$17,707,511

第12年供款共

$1,340,791

第12年利息

$655,429

第12年共還本金

$685,362

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$53,491	$58,241	$111,733	$17,649,270
146	$53,316	$58,417	$111,733	$17,590,853
147	$53,139	$58,594	$111,733	$17,532,259
148	$52,962	$58,771	$111,733	$17,473,489
149	$52,784	$58,948	$111,733	$17,414,541
150	$52,606	$59,126	$111,733	$17,355,414
151	$52,428	$59,305	$111,733	$17,296,110
152	$52,249	$59,484	$111,733	$17,236,626
153	$52,069	$59,664	$111,733	$17,176,962
154	$51,889	$59,844	$111,733	$17,117,118
155	$51,708	$60,025	$111,733	$17,057,094
156	$51,527	$60,206	$111,733	$16,996,888

第13年供款共

$1,340,791

第13年利息

$630,168

第13年共還本金

$710,623

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$51,345	$60,388	$111,733	$16,936,500
158	$51,162	$60,570	$111,733	$16,875,930
159	$50,979	$60,753	$111,733	$16,815,177
160	$50,796	$60,937	$111,733	$16,754,240
161	$50,612	$61,121	$111,733	$16,693,119
162	$50,427	$61,305	$111,733	$16,631,814
163	$50,242	$61,491	$111,733	$16,570,323
164	$50,056	$61,676	$111,733	$16,508,647
165	$49,870	$61,863	$111,733	$16,446,784
166	$49,683	$62,050	$111,733	$16,384,734
167	$49,496	$62,237	$111,733	$16,322,497
168	$49,308	$62,425	$111,733	$16,260,072

第14年供款共

$1,340,791

第14年利息

$603,975

第14年共還本金

$736,816

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$49,119	$62,614	$111,733	$16,197,459
170	$48,930	$62,803	$111,733	$16,134,656
171	$48,740	$62,992	$111,733	$16,071,663
172	$48,550	$63,183	$111,733	$16,008,481
173	$48,359	$63,374	$111,733	$15,945,107
174	$48,168	$63,565	$111,733	$15,881,542
175	$47,975	$63,757	$111,733	$15,817,785
176	$47,783	$63,950	$111,733	$15,753,835
177	$47,590	$64,143	$111,733	$15,689,692
178	$47,396	$64,337	$111,733	$15,625,356
179	$47,202	$64,531	$111,733	$15,560,825
180	$47,007	$64,726	$111,733	$15,496,099

第15年供款共

$1,340,791

第15年利息

$576,817

第15年共還本金

$763,973

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$46,811	$64,921	$111,733	$15,431,177
182	$46,615	$65,118	$111,733	$15,366,060
183	$46,418	$65,314	$111,733	$15,300,746
184	$46,221	$65,512	$111,733	$15,235,234
185	$46,023	$65,709	$111,733	$15,169,525
186	$45,825	$65,908	$111,733	$15,103,617
187	$45,626	$66,107	$111,733	$15,037,510
188	$45,426	$66,307	$111,733	$14,971,203
189	$45,226	$66,507	$111,733	$14,904,696
190	$45,025	$66,708	$111,733	$14,837,988
191	$44,823	$66,909	$111,733	$14,771,078
192	$44,621	$67,112	$111,733	$14,703,967

第16年供款共

$1,340,791

第16年利息

$548,659

第16年共還本金

$792,132

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$44,418	$67,314	$111,733	$14,636,652
194	$44,215	$67,518	$111,733	$14,569,135
195	$44,011	$67,722	$111,733	$14,501,413
196	$43,806	$67,926	$111,733	$14,433,487
197	$43,601	$68,131	$111,733	$14,365,355
198	$43,395	$68,337	$111,733	$14,297,018
199	$43,189	$68,544	$111,733	$14,228,474
200	$42,982	$68,751	$111,733	$14,159,724
201	$42,774	$68,958	$111,733	$14,090,765
202	$42,566	$69,167	$111,733	$14,021,599
203	$42,357	$69,376	$111,733	$13,952,223
204	$42,147	$69,585	$111,733	$13,882,638

第17年供款共

$1,340,791

第17年利息

$519,462

第17年共還本金

$821,329

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$41,937	$69,795	$111,733	$13,812,842
206	$41,726	$70,006	$111,733	$13,742,836
207	$41,515	$70,218	$111,733	$13,672,618
208	$41,303	$70,430	$111,733	$13,602,188
209	$41,090	$70,643	$111,733	$13,531,546
210	$40,877	$70,856	$111,733	$13,460,690
211	$40,663	$71,070	$111,733	$13,389,620
212	$40,448	$71,285	$111,733	$13,318,335
213	$40,232	$71,500	$111,733	$13,246,835
214	$40,016	$71,716	$111,733	$13,175,119
215	$39,800	$71,933	$111,733	$13,103,186
216	$39,583	$72,150	$111,733	$13,031,036

第18年供款共

$1,340,791

第18年利息

$489,189

第18年共還本金

$851,602

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$39,365	$72,368	$111,733	$12,958,668
218	$39,146	$72,587	$111,733	$12,886,081
219	$38,927	$72,806	$111,733	$12,813,276
220	$38,707	$73,026	$111,733	$12,740,250
221	$38,486	$73,246	$111,733	$12,667,003
222	$38,265	$73,468	$111,733	$12,593,536
223	$38,043	$73,690	$111,733	$12,519,846
224	$37,820	$73,912	$111,733	$12,445,934
225	$37,597	$74,135	$111,733	$12,371,798
226	$37,373	$74,359	$111,733	$12,297,439
227	$37,149	$74,584	$111,733	$12,222,855
228	$36,923	$74,809	$111,733	$12,148,046

第19年供款共

$1,340,791

第19年利息

$457,800

第19年共還本金

$882,990

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$36,697	$75,035	$111,733	$12,073,010
230	$36,471	$75,262	$111,733	$11,997,748
231	$36,243	$75,489	$111,733	$11,922,259
232	$36,015	$75,717	$111,733	$11,846,541
233	$35,786	$75,946	$111,733	$11,770,595
234	$35,557	$76,176	$111,733	$11,694,420
235	$35,327	$76,406	$111,733	$11,618,014
236	$35,096	$76,636	$111,733	$11,541,378
237	$34,865	$76,868	$111,733	$11,464,510
238	$34,632	$77,100	$111,733	$11,387,409
239	$34,399	$77,333	$111,733	$11,310,076
240	$34,166	$77,567	$111,733	$11,232,510

第20年供款共

$1,340,791

第20年利息

$425,255

第20年共還本金

$915,536

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$33,932	$77,801	$111,733	$11,154,709
242	$33,697	$78,036	$111,733	$11,076,673
243	$33,461	$78,272	$111,733	$10,998,401
244	$33,224	$78,508	$111,733	$10,919,892
245	$32,987	$78,745	$111,733	$10,841,147
246	$32,749	$78,983	$111,733	$10,762,164
247	$32,511	$79,222	$111,733	$10,682,942
248	$32,271	$79,461	$111,733	$10,603,481
249	$32,031	$79,701	$111,733	$10,523,780
250	$31,791	$79,942	$111,733	$10,443,838
251	$31,549	$80,183	$111,733	$10,363,654
252	$31,307	$80,426	$111,733	$10,283,228

第21年供款共

$1,340,791

第21年利息

$391,510

第21年共還本金

$949,281

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$31,064	$80,669	$111,733	$10,202,560
254	$30,820	$80,912	$111,733	$10,121,647
255	$30,576	$81,157	$111,733	$10,040,491
256	$30,331	$81,402	$111,733	$9,959,089
257	$30,085	$81,648	$111,733	$9,877,441
258	$29,838	$81,894	$111,733	$9,795,546
259	$29,591	$82,142	$111,733	$9,713,405
260	$29,343	$82,390	$111,733	$9,631,015
261	$29,094	$82,639	$111,733	$9,548,376
262	$28,844	$82,889	$111,733	$9,465,487
263	$28,594	$83,139	$111,733	$9,382,348
264	$28,343	$83,390	$111,733	$9,298,958

第22年供款共

$1,340,791

第22年利息

$356,521

第22年共還本金

$984,270

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$28,091	$83,642	$111,733	$9,215,316
266	$27,838	$83,895	$111,733	$9,131,422
267	$27,585	$84,148	$111,733	$9,047,274
268	$27,330	$84,402	$111,733	$8,962,871
269	$27,075	$84,657	$111,733	$8,878,214
270	$26,820	$84,913	$111,733	$8,793,301
271	$26,563	$85,169	$111,733	$8,708,132
272	$26,306	$85,427	$111,733	$8,622,705
273	$26,048	$85,685	$111,733	$8,537,020
274	$25,789	$85,944	$111,733	$8,451,076
275	$25,529	$86,203	$111,733	$8,364,873
276	$25,269	$86,464	$111,733	$8,278,409

第23年供款共

$1,340,791

第23年利息

$320,242

第23年共還本金

$1,020,549

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$25,008	$86,725	$111,733	$8,191,685
278	$24,746	$86,987	$111,733	$8,104,698
279	$24,483	$87,250	$111,733	$8,017,448
280	$24,219	$87,513	$111,733	$7,929,935
281	$23,955	$87,778	$111,733	$7,842,157
282	$23,690	$88,043	$111,733	$7,754,115
283	$23,424	$88,309	$111,733	$7,665,806
284	$23,157	$88,575	$111,733	$7,577,230
285	$22,890	$88,843	$111,733	$7,488,387
286	$22,621	$89,111	$111,733	$7,399,276
287	$22,352	$89,381	$111,733	$7,309,895
288	$22,082	$89,651	$111,733	$7,220,245

第24年供款共

$1,340,791

第24年利息

$282,626

第24年共還本金

$1,058,165

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$21,811	$89,921	$111,733	$7,130,323
290	$21,540	$90,193	$111,733	$7,040,130
291	$21,267	$90,466	$111,733	$6,949,665
292	$20,994	$90,739	$111,733	$6,858,926
293	$20,720	$91,013	$111,733	$6,767,913
294	$20,445	$91,288	$111,733	$6,676,625
295	$20,169	$91,564	$111,733	$6,585,062
296	$19,892	$91,840	$111,733	$6,493,222
297	$19,615	$92,118	$111,733	$6,401,104
298	$19,337	$92,396	$111,733	$6,308,708
299	$19,058	$92,675	$111,733	$6,216,033
300	$18,778	$92,955	$111,733	$6,123,078

第25年供款共

$1,340,791

第25年利息

$243,624

第25年共還本金

$1,097,167

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$18,497	$93,236	$111,733	$6,029,842
302	$18,215	$93,517	$111,733	$5,936,325
303	$17,933	$93,800	$111,733	$5,842,525
304	$17,649	$94,083	$111,733	$5,748,442
305	$17,365	$94,367	$111,733	$5,654,074
306	$17,080	$94,653	$111,733	$5,559,422
307	$16,794	$94,938	$111,733	$5,464,483
308	$16,507	$95,225	$111,733	$5,369,258
309	$16,220	$95,513	$111,733	$5,273,745
310	$15,931	$95,801	$111,733	$5,177,944
311	$15,642	$96,091	$111,733	$5,081,853
312	$15,351	$96,381	$111,733	$4,985,472

第26年供款共

$1,340,791

第26年利息

$203,184

第26年共還本金

$1,137,607

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$15,060	$96,672	$111,733	$4,888,799
314	$14,768	$96,964	$111,733	$4,791,835
315	$14,475	$97,257	$111,733	$4,694,578
316	$14,182	$97,551	$111,733	$4,597,027
317	$13,887	$97,846	$111,733	$4,499,181
318	$13,591	$98,141	$111,733	$4,401,040
319	$13,295	$98,438	$111,733	$4,302,602
320	$12,997	$98,735	$111,733	$4,203,867
321	$12,699	$99,033	$111,733	$4,104,833
322	$12,400	$99,333	$111,733	$4,005,501
323	$12,100	$99,633	$111,733	$3,905,868
324	$11,799	$99,934	$111,733	$3,805,935

第27年供款共

$1,340,791

第27年利息

$161,254

第27年共還本金

$1,179,537

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$11,497	$100,235	$111,733	$3,705,699
326	$11,194	$100,538	$111,733	$3,605,161
327	$10,891	$100,842	$111,733	$3,504,319
328	$10,586	$101,147	$111,733	$3,403,172
329	$10,280	$101,452	$111,733	$3,301,720
330	$9,974	$101,759	$111,733	$3,199,961
331	$9,667	$102,066	$111,733	$3,097,895
332	$9,358	$102,374	$111,733	$2,995,521
333	$9,049	$102,684	$111,733	$2,892,838
334	$8,739	$102,994	$111,733	$2,789,844
335	$8,428	$103,305	$111,733	$2,686,539
336	$8,116	$103,617	$111,733	$2,582,922

第28年供款共

$1,340,791

第28年利息

$117,778

第28年共還本金

$1,223,013

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,803	$103,930	$111,733	$2,478,992
338	$7,489	$104,244	$111,733	$2,374,748
339	$7,174	$104,559	$111,733	$2,270,189
340	$6,858	$104,875	$111,733	$2,165,314
341	$6,541	$105,192	$111,733	$2,060,123
342	$6,223	$105,509	$111,733	$1,954,614
343	$5,905	$105,828	$111,733	$1,848,786
344	$5,585	$106,148	$111,733	$1,742,638
345	$5,264	$106,468	$111,733	$1,636,169
346	$4,943	$106,790	$111,733	$1,529,380
347	$4,620	$107,113	$111,733	$1,422,267
348	$4,296	$107,436	$111,733	$1,314,831

第29年供款共

$1,340,791

第29年利息

$72,700

第29年共還本金

$1,268,091

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,972	$107,761	$111,733	$1,207,070
350	$3,646	$108,086	$111,733	$1,098,984
351	$3,320	$108,413	$111,733	$990,571
352	$2,992	$108,740	$111,733	$881,831
353	$2,664	$109,069	$111,733	$772,762
354	$2,334	$109,398	$111,733	$663,364
355	$2,004	$109,729	$111,733	$553,635
356	$1,672	$110,060	$111,733	$443,575
357	$1,340	$110,393	$111,733	$333,183
358	$1,006	$110,726	$111,733	$222,457
359	$672	$111,061	$111,733	$111,396
360	$337	$111,396	$111,733	$0

第30年供款共

$1,340,791

第30年利息

$25,960

第30年共還本金

$1,314,831

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$24,053,725

免責聲明

筍盤推介

按揭保險費
info