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$23,781,016

每月供款
$112,531

首期

$-17,060,000

總貸款額

$25,060,000

總利息

$15,451,016

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-16,730,000

按月供比率計算

$225,061

置業成本總預算

HK$-16,730,000

首期

$-17,060,000
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

$225,061

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

西貢逸瓏海滙第03座

thumb_up

逸瓏海滙

實

424 呎

@16,509

local_offer 低水筍價

售$700 萬

實

424 呎

@16,509

售$700 萬

local_offer 低水筍價

馬鞍山聽濤雅苑第09座

thumb_up

馬鞍山聽濤雅苑東南靚裝 (已租)

實

748 呎

@11,898

建

930 呎

@9,570

local_fire_department 至HIT

售$890 萬

實

748 呎

@11,898

建

930 呎

@9,570

售$890 萬

local_fire_department 至HIT

馬鞍山長庚村

thumb_up

**最近馬鞍山市中心靚裝修下覆式可步行到馬鞍山~又租又賣**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$850 萬

建

1,000 呎

@8,500

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

VR實景

馬鞍山海典居第01座

thumb_up

海典居

實

574 呎

@13,031

建

743 呎

@10,067

local_fire_department 至HIT hotel_class 樓王

售$748 萬

實

574 呎

@13,031

建

743 呎

@10,067

售$748 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山銀湖天峰第03座

thumb_up

真盤源！！馬鐵上蓋環境舒適寧靜必睇盤！

實

556 呎

@13,094

建

728 呎

@10,000

local_fire_department 至HIT

售$728 萬

實

556 呎

@13,094

建

728 呎

@10,000

售$728 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

VR實景

馬鞍山聽濤雅苑第05座

thumb_up

恆安站~屋苑有免費村巴去鑽石山站

實

650 呎

@12,277

建

807 呎

@9,888

local_fire_department 至HIT vpn_key 有匙即睇

售$798 萬

實

650 呎

@12,277

建

807 呎

@9,888

售$798 萬

local_fire_department 至HIT vpn_key 有匙即睇

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

542 呎

@13,469

local_fire_department 至HIT local_offer 低水筍價

售$730 萬

實

542 呎

@13,469

售$730 萬

local_fire_department 至HIT local_offer 低水筍價

獨家

沙田碧濤花園第01期

thumb_up

罕有碧濤花園靚則放盤靚河景新裝,人見人愛,三房套實用抵住,快手得

實

764 呎

@9,162

建

1,113 呎

@6,289

local_offer 低水筍價

售$700 萬

實

764 呎

@9,162

建

1,113 呎

@6,289

售$700 萬

local_offer 低水筍價

沙田玖瓏山日瓏閣第01座

thumb_up

九肚半山豪宒 - 玖瓏山

實

665 呎

@10,571

pets 愛竉必選

售$703 萬

實

665 呎

@10,571

售$703 萬

pets 愛竉必選

沙田下禾輋村

thumb_up

罕有地下連600'花園

建

700 呎

@10,286

real_estate_agent 罕有放盤

售$720 萬

建

700 呎

@10,286

售$720 萬

real_estate_agent 罕有放盤

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$149,983	$115,250	$94,444	$80,603
1.500	$155,558	$120,926	$100,224	$86,487
2.000	$161,263	$126,774	$106,218	$92,627
2.500	$167,097	$132,794	$112,423	$99,017
3.000	$173,060	$138,982	$118,837	$105,654
3.500	$179,150	$145,338	$125,456	$112,531
4.000	$185,366	$151,859	$132,276	$119,640
4.500	$191,707	$158,542	$139,292	$126,975
5.000	$198,173	$165,385	$146,498	$134,527
5.500	$204,761	$172,385	$153,890	$142,288
6.000	$211,471	$179,538	$161,462	$150,247

每月供款$112,531

年期

30年

貸款金額

$25,060,000

總利息

$15,451,016

總貸款連利息

$40,511,016

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$73,092	$39,439	$112,531	$25,020,561
2	$72,977	$39,554	$112,531	$24,981,007
3	$72,861	$39,669	$112,531	$24,941,338
4	$72,746	$39,785	$112,531	$24,901,553
5	$72,630	$39,901	$112,531	$24,861,652
6	$72,513	$40,017	$112,531	$24,821,634
7	$72,396	$40,134	$112,531	$24,781,500
8	$72,279	$40,251	$112,531	$24,741,249
9	$72,162	$40,369	$112,531	$24,700,880
10	$72,044	$40,486	$112,531	$24,660,394
11	$71,926	$40,604	$112,531	$24,619,789
12	$71,808	$40,723	$112,531	$24,579,067

第1年供款共

$1,350,367

第1年利息

$869,434

第1年共還本金

$480,933

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$71,689	$40,842	$112,531	$24,538,225
14	$71,570	$40,961	$112,531	$24,497,264
15	$71,450	$41,080	$112,531	$24,456,184
16	$71,331	$41,200	$112,531	$24,414,984
17	$71,210	$41,320	$112,531	$24,373,664
18	$71,090	$41,441	$112,531	$24,332,223
19	$70,969	$41,562	$112,531	$24,290,661
20	$70,848	$41,683	$112,531	$24,248,978
21	$70,726	$41,804	$112,531	$24,207,174
22	$70,604	$41,926	$112,531	$24,165,248
23	$70,482	$42,049	$112,531	$24,123,199
24	$70,359	$42,171	$112,531	$24,081,028

第2年供款共

$1,350,367

第2年利息

$852,328

第2年共還本金

$498,039

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$70,236	$42,294	$112,531	$24,038,733
26	$70,113	$42,418	$112,531	$23,996,316
27	$69,989	$42,541	$112,531	$23,953,774
28	$69,865	$42,665	$112,531	$23,911,109
29	$69,741	$42,790	$112,531	$23,868,319
30	$69,616	$42,915	$112,531	$23,825,405
31	$69,491	$43,040	$112,531	$23,782,365
32	$69,365	$43,165	$112,531	$23,739,199
33	$69,239	$43,291	$112,531	$23,695,908
34	$69,113	$43,418	$112,531	$23,652,491
35	$68,986	$43,544	$112,531	$23,608,946
36	$68,859	$43,671	$112,531	$23,565,275

第3年供款共

$1,350,367

第3年利息

$834,615

第3年共還本金

$515,753

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$68,732	$43,799	$112,531	$23,521,477
38	$68,604	$43,926	$112,531	$23,477,550
39	$68,476	$44,054	$112,531	$23,433,496
40	$68,348	$44,183	$112,531	$23,389,313
41	$68,219	$44,312	$112,531	$23,345,001
42	$68,090	$44,441	$112,531	$23,300,560
43	$67,960	$44,571	$112,531	$23,255,990
44	$67,830	$44,701	$112,531	$23,211,289
45	$67,700	$44,831	$112,531	$23,166,458
46	$67,569	$44,962	$112,531	$23,121,496
47	$67,438	$45,093	$112,531	$23,076,403
48	$67,306	$45,224	$112,531	$23,031,179

第4年供款共

$1,350,367

第4年利息

$816,271

第4年共還本金

$534,096

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$67,174	$45,356	$112,531	$22,985,823
50	$67,042	$45,489	$112,531	$22,940,334
51	$66,909	$45,621	$112,531	$22,894,713
52	$66,776	$45,754	$112,531	$22,848,958
53	$66,643	$45,888	$112,531	$22,803,070
54	$66,509	$46,022	$112,531	$22,757,049
55	$66,375	$46,156	$112,531	$22,710,893
56	$66,240	$46,290	$112,531	$22,664,602
57	$66,105	$46,426	$112,531	$22,618,177
58	$65,970	$46,561	$112,531	$22,571,616
59	$65,834	$46,697	$112,531	$22,524,919
60	$65,698	$46,833	$112,531	$22,478,086

第5年供款共

$1,350,367

第5年利息

$797,275

第5年共還本金

$553,092

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$65,561	$46,970	$112,531	$22,431,117
62	$65,424	$47,107	$112,531	$22,384,010
63	$65,287	$47,244	$112,531	$22,336,766
64	$65,149	$47,382	$112,531	$22,289,385
65	$65,011	$47,520	$112,531	$22,241,865
66	$64,872	$47,658	$112,531	$22,194,206
67	$64,733	$47,797	$112,531	$22,146,409
68	$64,594	$47,937	$112,531	$22,098,472
69	$64,454	$48,077	$112,531	$22,050,395
70	$64,314	$48,217	$112,531	$22,002,178
71	$64,173	$48,358	$112,531	$21,953,821
72	$64,032	$48,499	$112,531	$21,905,322

第6年供款共

$1,350,367

第6年利息

$777,603

第6年共還本金

$572,764

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$63,891	$48,640	$112,531	$21,856,682
74	$63,749	$48,782	$112,531	$21,807,900
75	$63,606	$48,924	$112,531	$21,758,976
76	$63,464	$49,067	$112,531	$21,709,909
77	$63,321	$49,210	$112,531	$21,660,699
78	$63,177	$49,354	$112,531	$21,611,345
79	$63,033	$49,498	$112,531	$21,561,848
80	$62,889	$49,642	$112,531	$21,512,206
81	$62,744	$49,787	$112,531	$21,462,419
82	$62,599	$49,932	$112,531	$21,412,487
83	$62,453	$50,078	$112,531	$21,362,410
84	$62,307	$50,224	$112,531	$21,312,186

第7年供款共

$1,350,367

第7年利息

$757,231

第7年共還本金

$593,136

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$62,161	$50,370	$112,531	$21,261,816
86	$62,014	$50,517	$112,531	$21,211,299
87	$61,866	$50,664	$112,531	$21,160,635
88	$61,719	$50,812	$112,531	$21,109,823
89	$61,570	$50,960	$112,531	$21,058,863
90	$61,422	$51,109	$112,531	$21,007,754
91	$61,273	$51,258	$112,531	$20,956,496
92	$61,123	$51,407	$112,531	$20,905,088
93	$60,973	$51,557	$112,531	$20,853,531
94	$60,823	$51,708	$112,531	$20,801,823
95	$60,672	$51,859	$112,531	$20,749,964
96	$60,521	$52,010	$112,531	$20,697,955

第8年供款共

$1,350,367

第8年利息

$736,135

第8年共還本金

$614,232

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$60,369	$52,162	$112,531	$20,645,793
98	$60,217	$52,314	$112,531	$20,593,479
99	$60,064	$52,466	$112,531	$20,541,013
100	$59,911	$52,619	$112,531	$20,488,394
101	$59,758	$52,773	$112,531	$20,435,621
102	$59,604	$52,927	$112,531	$20,382,694
103	$59,450	$53,081	$112,531	$20,329,613
104	$59,295	$53,236	$112,531	$20,276,377
105	$59,139	$53,391	$112,531	$20,222,986
106	$58,984	$53,547	$112,531	$20,169,439
107	$58,828	$53,703	$112,531	$20,115,736
108	$58,671	$53,860	$112,531	$20,061,876

第9年供款共

$1,350,367

第9年利息

$714,289

第9年共還本金

$636,078

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$58,514	$54,017	$112,531	$20,007,860
110	$58,356	$54,174	$112,531	$19,953,685
111	$58,198	$54,332	$112,531	$19,899,353
112	$58,040	$54,491	$112,531	$19,844,862
113	$57,881	$54,650	$112,531	$19,790,212
114	$57,721	$54,809	$112,531	$19,735,403
115	$57,562	$54,969	$112,531	$19,680,434
116	$57,401	$55,129	$112,531	$19,625,305
117	$57,240	$55,290	$112,531	$19,570,015
118	$57,079	$55,451	$112,531	$19,514,563
119	$56,917	$55,613	$112,531	$19,458,950
120	$56,755	$55,775	$112,531	$19,403,175

第10年供款共

$1,350,367

第10年利息

$691,666

第10年共還本金

$658,702

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$56,593	$55,938	$112,531	$19,347,237
122	$56,429	$56,101	$112,531	$19,291,136
123	$56,266	$56,265	$112,531	$19,234,871
124	$56,102	$56,429	$112,531	$19,178,442
125	$55,937	$56,593	$112,531	$19,121,849
126	$55,772	$56,759	$112,531	$19,065,090
127	$55,607	$56,924	$112,531	$19,008,166
128	$55,440	$57,090	$112,531	$18,951,076
129	$55,274	$57,257	$112,531	$18,893,819
130	$55,107	$57,424	$112,531	$18,836,396
131	$54,939	$57,591	$112,531	$18,778,805
132	$54,772	$57,759	$112,531	$18,721,045

第11年供款共

$1,350,367

第11年利息

$668,238

第11年共還本金

$682,130

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$54,603	$57,928	$112,531	$18,663,118
134	$54,434	$58,097	$112,531	$18,605,021
135	$54,265	$58,266	$112,531	$18,546,755
136	$54,095	$58,436	$112,531	$18,488,320
137	$53,924	$58,606	$112,531	$18,429,713
138	$53,753	$58,777	$112,531	$18,370,936
139	$53,582	$58,949	$112,531	$18,311,987
140	$53,410	$59,121	$112,531	$18,252,867
141	$53,238	$59,293	$112,531	$18,193,574
142	$53,065	$59,466	$112,531	$18,134,108
143	$52,891	$59,639	$112,531	$18,074,468
144	$52,717	$59,813	$112,531	$18,014,655

第12年供款共

$1,350,367

第12年利息

$643,976

第12年共還本金

$706,391

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$52,543	$59,988	$112,531	$17,954,667
146	$52,368	$60,163	$112,531	$17,894,504
147	$52,192	$60,338	$112,531	$17,834,166
148	$52,016	$60,514	$112,531	$17,773,651
149	$51,840	$60,691	$112,531	$17,712,961
150	$51,663	$60,868	$112,531	$17,652,093
151	$51,485	$61,045	$112,531	$17,591,048
152	$51,307	$61,223	$112,531	$17,529,824
153	$51,129	$61,402	$112,531	$17,468,422
154	$50,950	$61,581	$112,531	$17,406,841
155	$50,770	$61,761	$112,531	$17,345,081
156	$50,590	$61,941	$112,531	$17,283,140

第13年供款共

$1,350,367

第13年利息

$618,852

第13年共還本金

$731,515

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$50,409	$62,121	$112,531	$17,221,018
158	$50,228	$62,303	$112,531	$17,158,716
159	$50,046	$62,484	$112,531	$17,096,231
160	$49,864	$62,667	$112,531	$17,033,565
161	$49,681	$62,849	$112,531	$16,970,715
162	$49,498	$63,033	$112,531	$16,907,683
163	$49,314	$63,217	$112,531	$16,844,466
164	$49,130	$63,401	$112,531	$16,781,065
165	$48,945	$63,586	$112,531	$16,717,479
166	$48,759	$63,771	$112,531	$16,653,708
167	$48,573	$63,957	$112,531	$16,589,751
168	$48,387	$64,144	$112,531	$16,525,607

第14年供款共

$1,350,367

第14年利息

$592,834

第14年共還本金

$757,533

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$48,200	$64,331	$112,531	$16,461,276
170	$48,012	$64,519	$112,531	$16,396,758
171	$47,824	$64,707	$112,531	$16,332,051
172	$47,635	$64,895	$112,531	$16,267,155
173	$47,446	$65,085	$112,531	$16,202,071
174	$47,256	$65,275	$112,531	$16,136,796
175	$47,066	$65,465	$112,531	$16,071,331
176	$46,875	$65,656	$112,531	$16,005,675
177	$46,683	$65,847	$112,531	$15,939,828
178	$46,491	$66,039	$112,531	$15,873,788
179	$46,299	$66,232	$112,531	$15,807,556
180	$46,105	$66,425	$112,531	$15,741,131

第15年供款共

$1,350,367

第15年利息

$565,891

第15年共還本金

$784,476

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$45,912	$66,619	$112,531	$15,674,512
182	$45,717	$66,813	$112,531	$15,607,699
183	$45,522	$67,008	$112,531	$15,540,691
184	$45,327	$67,204	$112,531	$15,473,487
185	$45,131	$67,400	$112,531	$15,406,088
186	$44,934	$67,596	$112,531	$15,338,491
187	$44,737	$67,793	$112,531	$15,270,698
188	$44,540	$67,991	$112,531	$15,202,707
189	$44,341	$68,189	$112,531	$15,134,518
190	$44,142	$68,388	$112,531	$15,066,129
191	$43,943	$68,588	$112,531	$14,997,542
192	$43,743	$68,788	$112,531	$14,928,754

第16年供款共

$1,350,367

第16年利息

$537,990

第16年共還本金

$812,377

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$43,542	$68,988	$112,531	$14,859,766
194	$43,341	$69,190	$112,531	$14,790,576
195	$43,139	$69,391	$112,531	$14,721,185
196	$42,937	$69,594	$112,531	$14,651,591
197	$42,734	$69,797	$112,531	$14,581,794
198	$42,530	$70,000	$112,531	$14,511,794
199	$42,326	$70,205	$112,531	$14,441,589
200	$42,121	$70,409	$112,531	$14,371,180
201	$41,916	$70,615	$112,531	$14,300,565
202	$41,710	$70,821	$112,531	$14,229,744
203	$41,503	$71,027	$112,531	$14,158,717
204	$41,296	$71,234	$112,531	$14,087,483

第17年供款共

$1,350,367

第17年利息

$509,096

第17年共還本金

$841,271

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$41,088	$71,442	$112,531	$14,016,041
206	$40,880	$71,650	$112,531	$13,944,390
207	$40,671	$71,859	$112,531	$13,872,531
208	$40,462	$72,069	$112,531	$13,800,462
209	$40,251	$72,279	$112,531	$13,728,183
210	$40,041	$72,490	$112,531	$13,655,693
211	$39,829	$72,701	$112,531	$13,582,991
212	$39,617	$72,914	$112,531	$13,510,077
213	$39,404	$73,126	$112,531	$13,436,951
214	$39,191	$73,339	$112,531	$13,363,612
215	$38,977	$73,553	$112,531	$13,290,058
216	$38,763	$73,768	$112,531	$13,216,290

第18年供款共

$1,350,367

第18年利息

$479,175

第18年共還本金

$871,192

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$38,548	$73,983	$112,531	$13,142,307
218	$38,332	$74,199	$112,531	$13,068,108
219	$38,115	$74,415	$112,531	$12,993,693
220	$37,898	$74,632	$112,531	$12,919,061
221	$37,681	$74,850	$112,531	$12,844,211
222	$37,462	$75,068	$112,531	$12,769,143
223	$37,243	$75,287	$112,531	$12,693,855
224	$37,024	$75,507	$112,531	$12,618,348
225	$36,804	$75,727	$112,531	$12,542,621
226	$36,583	$75,948	$112,531	$12,466,673
227	$36,361	$76,169	$112,531	$12,390,504
228	$36,139	$76,392	$112,531	$12,314,112

第19年供款共

$1,350,367

第19年利息

$448,189

第19年共還本金

$902,178

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$35,916	$76,614	$112,531	$12,237,498
230	$35,693	$76,838	$112,531	$12,160,660
231	$35,469	$77,062	$112,531	$12,083,598
232	$35,244	$77,287	$112,531	$12,006,311
233	$35,018	$77,512	$112,531	$11,928,799
234	$34,792	$77,738	$112,531	$11,851,061
235	$34,566	$77,965	$112,531	$11,773,096
236	$34,338	$78,192	$112,531	$11,694,903
237	$34,110	$78,420	$112,531	$11,616,483
238	$33,881	$78,649	$112,531	$11,537,834
239	$33,652	$78,879	$112,531	$11,458,955
240	$33,422	$79,109	$112,531	$11,379,846

第20年供款共

$1,350,367

第20年利息

$416,101

第20年共還本金

$934,266

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$33,191	$79,339	$112,531	$11,300,507
242	$32,960	$79,571	$112,531	$11,220,936
243	$32,728	$79,803	$112,531	$11,141,133
244	$32,495	$80,036	$112,531	$11,061,098
245	$32,262	$80,269	$112,531	$10,980,829
246	$32,027	$80,503	$112,531	$10,900,326
247	$31,793	$80,738	$112,531	$10,819,588
248	$31,557	$80,973	$112,531	$10,738,614
249	$31,321	$81,210	$112,531	$10,657,404
250	$31,084	$81,447	$112,531	$10,575,958
251	$30,847	$81,684	$112,531	$10,494,274
252	$30,608	$81,922	$112,531	$10,412,352

第21年供款共

$1,350,367

第21年利息

$382,872

第21年共還本金

$967,495

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$30,369	$82,161	$112,531	$10,330,190
254	$30,130	$82,401	$112,531	$10,247,789
255	$29,889	$82,641	$112,531	$10,165,148
256	$29,648	$82,882	$112,531	$10,082,266
257	$29,407	$83,124	$112,531	$9,999,142
258	$29,164	$83,366	$112,531	$9,915,776
259	$28,921	$83,610	$112,531	$9,832,166
260	$28,677	$83,853	$112,531	$9,748,313
261	$28,433	$84,098	$112,531	$9,664,215
262	$28,187	$84,343	$112,531	$9,579,871
263	$27,941	$84,589	$112,531	$9,495,282
264	$27,695	$84,836	$112,531	$9,410,446

第22年供款共

$1,350,367

第22年利息

$348,461

第22年共還本金

$1,001,906

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$27,447	$85,083	$112,531	$9,325,362
266	$27,199	$85,332	$112,531	$9,240,031
267	$26,950	$85,581	$112,531	$9,154,450
268	$26,700	$85,830	$112,531	$9,068,620
269	$26,450	$86,080	$112,531	$8,982,540
270	$26,199	$86,332	$112,531	$8,896,208
271	$25,947	$86,583	$112,531	$8,809,625
272	$25,695	$86,836	$112,531	$8,722,789
273	$25,441	$87,089	$112,531	$8,635,700
274	$25,187	$87,343	$112,531	$8,548,357
275	$24,933	$87,598	$112,531	$8,460,759
276	$24,677	$87,853	$112,531	$8,372,905

第23年供款共

$1,350,367

第23年利息

$312,827

第23年共還本金

$1,037,540

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$24,421	$88,110	$112,531	$8,284,796
278	$24,164	$88,367	$112,531	$8,196,429
279	$23,906	$88,624	$112,531	$8,107,805
280	$23,648	$88,883	$112,531	$8,018,922
281	$23,389	$89,142	$112,531	$7,929,780
282	$23,129	$89,402	$112,531	$7,840,378
283	$22,868	$89,663	$112,531	$7,750,715
284	$22,606	$89,924	$112,531	$7,660,791
285	$22,344	$90,187	$112,531	$7,570,604
286	$22,081	$90,450	$112,531	$7,480,154
287	$21,817	$90,713	$112,531	$7,389,441
288	$21,553	$90,978	$112,531	$7,298,463

第24年供款共

$1,350,367

第24年利息

$275,925

第24年共還本金

$1,074,443

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$21,287	$91,243	$112,531	$7,207,219
290	$21,021	$91,510	$112,531	$7,115,710
291	$20,754	$91,776	$112,531	$7,023,933
292	$20,486	$92,044	$112,531	$6,931,889
293	$20,218	$92,313	$112,531	$6,839,577
294	$19,949	$92,582	$112,531	$6,746,995
295	$19,679	$92,852	$112,531	$6,654,143
296	$19,408	$93,123	$112,531	$6,561,020
297	$19,136	$93,394	$112,531	$6,467,626
298	$18,864	$93,667	$112,531	$6,373,959
299	$18,591	$93,940	$112,531	$6,280,020
300	$18,317	$94,214	$112,531	$6,185,806

第25年供款共

$1,350,367

第25年利息

$237,710

第25年共還本金

$1,112,657

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$18,042	$94,489	$112,531	$6,091,317
302	$17,766	$94,764	$112,531	$5,996,553
303	$17,490	$95,041	$112,531	$5,901,512
304	$17,213	$95,318	$112,531	$5,806,194
305	$16,935	$95,596	$112,531	$5,710,598
306	$16,656	$95,875	$112,531	$5,614,724
307	$16,376	$96,154	$112,531	$5,518,569
308	$16,096	$96,435	$112,531	$5,422,135
309	$15,815	$96,716	$112,531	$5,325,419
310	$15,532	$96,998	$112,531	$5,228,420
311	$15,250	$97,281	$112,531	$5,131,139
312	$14,966	$97,565	$112,531	$5,033,575

第26年供款共

$1,350,367

第26年利息

$198,136

第26年共還本金

$1,152,231

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,681	$97,849	$112,531	$4,935,725
314	$14,396	$98,135	$112,531	$4,837,591
315	$14,110	$98,421	$112,531	$4,739,170
316	$13,823	$98,708	$112,531	$4,640,462
317	$13,535	$98,996	$112,531	$4,541,466
318	$13,246	$99,285	$112,531	$4,442,181
319	$12,956	$99,574	$112,531	$4,342,607
320	$12,666	$99,865	$112,531	$4,242,742
321	$12,375	$100,156	$112,531	$4,142,586
322	$12,083	$100,448	$112,531	$4,042,138
323	$11,790	$100,741	$112,531	$3,941,397
324	$11,496	$101,035	$112,531	$3,840,362

第27年供款共

$1,350,367

第27年利息

$157,155

第27年共還本金

$1,193,212

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$11,201	$101,330	$112,531	$3,739,033
326	$10,906	$101,625	$112,531	$3,637,408
327	$10,609	$101,921	$112,531	$3,535,486
328	$10,312	$102,219	$112,531	$3,433,267
329	$10,014	$102,517	$112,531	$3,330,750
330	$9,715	$102,816	$112,531	$3,227,934
331	$9,415	$103,116	$112,531	$3,124,819
332	$9,114	$103,417	$112,531	$3,021,402
333	$8,812	$103,718	$112,531	$2,917,684
334	$8,510	$104,021	$112,531	$2,813,663
335	$8,207	$104,324	$112,531	$2,709,339
336	$7,902	$104,628	$112,531	$2,604,711

第28年供款共

$1,350,367

第28年利息

$114,716

第28年共還本金

$1,235,651

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,597	$104,934	$112,531	$2,499,777
338	$7,291	$105,240	$112,531	$2,394,538
339	$6,984	$105,547	$112,531	$2,288,991
340	$6,676	$105,854	$112,531	$2,183,137
341	$6,367	$106,163	$112,531	$2,076,974
342	$6,058	$106,473	$112,531	$1,970,501
343	$5,747	$106,783	$112,531	$1,863,718
344	$5,436	$107,095	$112,531	$1,756,623
345	$5,123	$107,407	$112,531	$1,649,216
346	$4,810	$107,720	$112,531	$1,541,495
347	$4,496	$108,035	$112,531	$1,433,461
348	$4,181	$108,350	$112,531	$1,325,111

第29年供款共

$1,350,367

第29年利息

$70,767

第29年共還本金

$1,279,600

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,865	$108,666	$112,531	$1,216,445
350	$3,548	$108,983	$112,531	$1,107,463
351	$3,230	$109,300	$112,531	$998,162
352	$2,911	$109,619	$112,531	$888,543
353	$2,592	$109,939	$112,531	$778,604
354	$2,271	$110,260	$112,531	$668,344
355	$1,949	$110,581	$112,531	$557,763
356	$1,627	$110,904	$112,531	$446,859
357	$1,303	$111,227	$112,531	$335,632
358	$979	$111,552	$112,531	$224,080
359	$654	$111,877	$112,531	$112,203
360	$327	$112,203	$112,531	$0

第30年供款共

$1,350,367

第30年利息

$25,256

第30年共還本金

$1,325,111

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$23,781,016

免責聲明

筍盤推介

按揭保險費
info