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$24,502,975

每月供款
$114,925

首期

$-17,200,000

總貸款額

$25,200,000

總利息

$16,172,975

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-16,870,000

按月供比率計算

$229,850

置業成本總預算

HK$-16,870,000

首期

$-17,200,000
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

$229,850

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

馬鞍山聽濤雅苑第03座

thumb_up

內園實用三房, 正東南景

實

733 呎

@12,142

建

906 呎

@9,823

local_fire_department 至HIT

售$890 萬

實

733 呎

@12,142

建

906 呎

@9,823

售$890 萬

local_fire_department 至HIT

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

馬鞍山迎海第03期星灣御

thumb_up

正南山景,罕有單邊,還價即成

實

496 呎

@14,113

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山泓碧第H19-H20座

thumb_up

兩房環境清幽

實

485 呎

@15,464

local_fire_department 至HIT

售$750 萬

實

485 呎

@15,464

售$750 萬

local_fire_department 至HIT

VR實景

粉嶺牽晴間第11座

thumb_up

罕有連平台

實

616 呎

@12,175

建

868 呎

@8,641

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$750 萬

實

616 呎

@12,175

建

868 呎

@8,641

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

沙田富豪花園

thumb_up

城門河景大露台3房有票有驚喜

實

725 呎

@11,034

建

980 呎

@8,163

local_fire_department 至HIT transfer_within_a_station 人才必選

售$800 萬

實

725 呎

@11,034

建

980 呎

@8,163

售$800 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

VR實景

沙田玖瓏山

thumb_up

玖瓏山 ** 2房放盤****進駐九肚山**新淨有會所**嘉里發展**豪宅地段*

實

662 呎

@10,725

local_fire_department 至HIT

售$710 萬

實

662 呎

@10,725

售$710 萬

local_fire_department 至HIT

馬鞍山新港城

thumb_up

**~馬鐵上蓋~新裝3房2廁見北水~交通方便~有巴士小巴總站**

實

519 呎

@13,642

建

696 呎

@10,172

hotel_class 樓王

售$708 萬

實

519 呎

@13,642

建

696 呎

@10,172

售$708 萬

hotel_class 樓王

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

沙田玖瓏山日瓏閣第01座

thumb_up

100%實景拍攝~筍住新九肚山兩房~

實

662 呎

@10,574

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

售$700 萬

實

662 呎

@10,574

售$700 萬

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

沙田晴碧花園

thumb_up

奇豐精選交通方便三房套東南實盤可約睇

實

601 呎

@12,646

建

782 呎

@9,719

real_estate_agent 罕有放盤

售$760 萬

實

601 呎

@12,646

建

782 呎

@9,719

售$760 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山銀湖天峰

thumb_up

馬鐵站頂上蓋 3分鐘生活圈 2房加工人房大到可以當3房可以安排睇樓!

實

615 呎

@13,333

建

805 呎

@10,186

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$820 萬

實

615 呎

@13,333

建

805 呎

@10,186

售$820 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$150,821	$115,893	$94,972	$81,053
1.500	$156,427	$121,601	$100,784	$86,970
2.000	$162,164	$127,483	$106,811	$93,144
2.500	$168,031	$133,536	$113,051	$99,570
3.000	$174,027	$139,759	$119,501	$106,244
3.500	$180,150	$146,150	$126,157	$113,159
3.625	$181,701	$147,774	$127,853	$114,925
4.000	$186,401	$152,707	$133,015	$120,309
4.500	$192,778	$159,428	$140,070	$127,685
5.000	$199,280	$166,309	$147,317	$135,279
5.500	$205,905	$173,348	$154,750	$143,083
6.000	$212,652	$180,541	$162,364	$151,087

每月供款$114,925

年期

30年

貸款金額

$25,200,000

總利息

$16,172,975

總貸款連利息

$41,372,975

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$76,125	$38,800	$114,925	$25,161,200
2	$76,008	$38,917	$114,925	$25,122,283
3	$75,890	$39,035	$114,925	$25,083,248
4	$75,772	$39,153	$114,925	$25,044,096
5	$75,654	$39,271	$114,925	$25,004,825
6	$75,535	$39,390	$114,925	$24,965,435
7	$75,416	$39,509	$114,925	$24,925,927
8	$75,297	$39,628	$114,925	$24,886,299
9	$75,177	$39,748	$114,925	$24,846,551
10	$75,057	$39,868	$114,925	$24,806,684
11	$74,937	$39,988	$114,925	$24,766,696
12	$74,816	$40,109	$114,925	$24,726,587

第1年供款共

$1,379,099

第1年利息

$905,686

第1年共還本金

$473,413

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$74,695	$40,230	$114,925	$24,686,357
14	$74,573	$40,352	$114,925	$24,646,005
15	$74,451	$40,473	$114,925	$24,605,532
16	$74,329	$40,596	$114,925	$24,564,936
17	$74,207	$40,718	$114,925	$24,524,218
18	$74,084	$40,841	$114,925	$24,483,376
19	$73,960	$40,965	$114,925	$24,442,412
20	$73,836	$41,088	$114,925	$24,401,323
21	$73,712	$41,213	$114,925	$24,360,110
22	$73,588	$41,337	$114,925	$24,318,773
23	$73,463	$41,462	$114,925	$24,277,311
24	$73,338	$41,587	$114,925	$24,235,724

第2年供款共

$1,379,099

第2年利息

$888,237

第2年共還本金

$490,863

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$73,212	$41,713	$114,925	$24,194,011
26	$73,086	$41,839	$114,925	$24,152,172
27	$72,960	$41,965	$114,925	$24,110,207
28	$72,833	$42,092	$114,925	$24,068,115
29	$72,706	$42,219	$114,925	$24,025,896
30	$72,578	$42,347	$114,925	$23,983,549
31	$72,450	$42,475	$114,925	$23,941,075
32	$72,322	$42,603	$114,925	$23,898,472
33	$72,193	$42,732	$114,925	$23,855,740
34	$72,064	$42,861	$114,925	$23,812,879
35	$71,935	$42,990	$114,925	$23,769,889
36	$71,805	$43,120	$114,925	$23,726,769

第3年供款共

$1,379,099

第3年利息

$870,144

第3年共還本金

$508,955

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$71,675	$43,250	$114,925	$23,683,519
38	$71,544	$43,381	$114,925	$23,640,138
39	$71,413	$43,512	$114,925	$23,596,626
40	$71,281	$43,643	$114,925	$23,552,982
41	$71,150	$43,775	$114,925	$23,509,207
42	$71,017	$43,908	$114,925	$23,465,300
43	$70,885	$44,040	$114,925	$23,421,259
44	$70,752	$44,173	$114,925	$23,377,086
45	$70,618	$44,307	$114,925	$23,332,780
46	$70,484	$44,440	$114,925	$23,288,339
47	$70,350	$44,575	$114,925	$23,243,764
48	$70,216	$44,709	$114,925	$23,199,055

第4年供款共

$1,379,099

第4年利息

$851,385

第4年共還本金

$527,714

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$70,080	$44,844	$114,925	$23,154,211
50	$69,945	$44,980	$114,925	$23,109,231
51	$69,809	$45,116	$114,925	$23,064,115
52	$69,673	$45,252	$114,925	$23,018,863
53	$69,536	$45,389	$114,925	$22,973,474
54	$69,399	$45,526	$114,925	$22,927,948
55	$69,262	$45,663	$114,925	$22,882,285
56	$69,124	$45,801	$114,925	$22,836,483
57	$68,985	$45,940	$114,925	$22,790,544
58	$68,846	$46,078	$114,925	$22,744,465
59	$68,707	$46,218	$114,925	$22,698,247
60	$68,568	$46,357	$114,925	$22,651,890

第5年供款共

$1,379,099

第5年利息

$831,934

第5年共還本金

$547,165

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$68,428	$46,497	$114,925	$22,605,393
62	$68,287	$46,638	$114,925	$22,558,755
63	$68,146	$46,779	$114,925	$22,511,976
64	$68,005	$46,920	$114,925	$22,465,056
65	$67,863	$47,062	$114,925	$22,417,995
66	$67,721	$47,204	$114,925	$22,370,791
67	$67,578	$47,346	$114,925	$22,323,444
68	$67,435	$47,490	$114,925	$22,275,955
69	$67,292	$47,633	$114,925	$22,228,322
70	$67,148	$47,777	$114,925	$22,180,545
71	$67,004	$47,921	$114,925	$22,132,624
72	$66,859	$48,066	$114,925	$22,084,558

第6年供款共

$1,379,099

第6年利息

$811,767

第6年共還本金

$567,333

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$66,714	$48,211	$114,925	$22,036,346
74	$66,568	$48,357	$114,925	$21,987,990
75	$66,422	$48,503	$114,925	$21,939,487
76	$66,276	$48,649	$114,925	$21,890,837
77	$66,129	$48,796	$114,925	$21,842,041
78	$65,981	$48,944	$114,925	$21,793,097
79	$65,833	$49,092	$114,925	$21,744,006
80	$65,685	$49,240	$114,925	$21,694,766
81	$65,536	$49,389	$114,925	$21,645,377
82	$65,387	$49,538	$114,925	$21,595,839
83	$65,237	$49,687	$114,925	$21,546,152
84	$65,087	$49,838	$114,925	$21,496,314

第7年供款共

$1,379,099

第7年利息

$790,856

第7年共還本金

$588,243

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$64,937	$49,988	$114,925	$21,446,326
86	$64,786	$50,139	$114,925	$21,396,187
87	$64,634	$50,291	$114,925	$21,345,896
88	$64,482	$50,443	$114,925	$21,295,454
89	$64,330	$50,595	$114,925	$21,244,859
90	$64,177	$50,748	$114,925	$21,194,111
91	$64,024	$50,901	$114,925	$21,143,210
92	$63,870	$51,055	$114,925	$21,092,155
93	$63,716	$51,209	$114,925	$21,040,946
94	$63,561	$51,364	$114,925	$20,989,582
95	$63,406	$51,519	$114,925	$20,938,063
96	$63,250	$51,675	$114,925	$20,886,389

第8年供款共

$1,379,099

第8年利息

$769,174

第8年共還本金

$609,925

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$63,094	$51,831	$114,925	$20,834,558
98	$62,938	$51,987	$114,925	$20,782,571
99	$62,781	$52,144	$114,925	$20,730,427
100	$62,623	$52,302	$114,925	$20,678,125
101	$62,465	$52,460	$114,925	$20,625,665
102	$62,307	$52,618	$114,925	$20,573,047
103	$62,148	$52,777	$114,925	$20,520,270
104	$61,988	$52,937	$114,925	$20,467,333
105	$61,828	$53,097	$114,925	$20,414,237
106	$61,668	$53,257	$114,925	$20,360,980
107	$61,507	$53,418	$114,925	$20,307,562
108	$61,346	$53,579	$114,925	$20,253,983

第9年供款共

$1,379,099

第9年利息

$746,693

第9年共還本金

$632,406

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$61,184	$53,741	$114,925	$20,200,242
110	$61,022	$53,903	$114,925	$20,146,339
111	$60,859	$54,066	$114,925	$20,092,272
112	$60,695	$54,230	$114,925	$20,038,043
113	$60,532	$54,393	$114,925	$19,983,649
114	$60,367	$54,558	$114,925	$19,929,092
115	$60,202	$54,722	$114,925	$19,874,369
116	$60,037	$54,888	$114,925	$19,819,482
117	$59,871	$55,054	$114,925	$19,764,428
118	$59,705	$55,220	$114,925	$19,709,208
119	$59,538	$55,387	$114,925	$19,653,821
120	$59,371	$55,554	$114,925	$19,598,267

第10年供款共

$1,379,099

第10年利息

$723,384

第10年共還本金

$655,716

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$59,203	$55,722	$114,925	$19,542,546
122	$59,035	$55,890	$114,925	$19,486,655
123	$58,866	$56,059	$114,925	$19,430,596
124	$58,697	$56,228	$114,925	$19,374,368
125	$58,527	$56,398	$114,925	$19,317,970
126	$58,356	$56,569	$114,925	$19,261,401
127	$58,185	$56,739	$114,925	$19,204,662
128	$58,014	$56,911	$114,925	$19,147,751
129	$57,842	$57,083	$114,925	$19,090,668
130	$57,670	$57,255	$114,925	$19,033,413
131	$57,497	$57,428	$114,925	$18,975,985
132	$57,323	$57,602	$114,925	$18,918,383

第11年供款共

$1,379,099

第11年利息

$699,215

第11年共還本金

$679,884

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$57,149	$57,776	$114,925	$18,860,608
134	$56,975	$57,950	$114,925	$18,802,657
135	$56,800	$58,125	$114,925	$18,744,532
136	$56,624	$58,301	$114,925	$18,686,231
137	$56,448	$58,477	$114,925	$18,627,754
138	$56,271	$58,654	$114,925	$18,569,101
139	$56,094	$58,831	$114,925	$18,510,270
140	$55,916	$59,008	$114,925	$18,451,262
141	$55,738	$59,187	$114,925	$18,392,075
142	$55,559	$59,366	$114,925	$18,332,709
143	$55,380	$59,545	$114,925	$18,273,164
144	$55,200	$59,725	$114,925	$18,213,440

第12年供款共

$1,379,099

第12年利息

$674,156

第12年共還本金

$704,944

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$55,020	$59,905	$114,925	$18,153,535
146	$54,839	$60,086	$114,925	$18,093,448
147	$54,657	$60,268	$114,925	$18,033,181
148	$54,475	$60,450	$114,925	$17,972,731
149	$54,293	$60,632	$114,925	$17,912,099
150	$54,109	$60,815	$114,925	$17,851,283
151	$53,926	$60,999	$114,925	$17,790,284
152	$53,741	$61,183	$114,925	$17,729,101
153	$53,557	$61,368	$114,925	$17,667,732
154	$53,371	$61,554	$114,925	$17,606,179
155	$53,185	$61,740	$114,925	$17,544,439
156	$52,999	$61,926	$114,925	$17,482,513

第13年供款共

$1,379,099

第13年利息

$648,173

第13年共還本金

$730,927

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$52,812	$62,113	$114,925	$17,420,400
158	$52,624	$62,301	$114,925	$17,358,099
159	$52,436	$62,489	$114,925	$17,295,610
160	$52,247	$62,678	$114,925	$17,232,932
161	$52,058	$62,867	$114,925	$17,170,065
162	$51,868	$63,057	$114,925	$17,107,008
163	$51,677	$63,248	$114,925	$17,043,761
164	$51,486	$63,439	$114,925	$16,980,322
165	$51,295	$63,630	$114,925	$16,916,692
166	$51,103	$63,822	$114,925	$16,852,870
167	$50,910	$64,015	$114,925	$16,788,854
168	$50,716	$64,209	$114,925	$16,724,646

第14年供款共

$1,379,099

第14年利息

$621,232

第14年共還本金

$757,867

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$50,522	$64,403	$114,925	$16,660,243
170	$50,328	$64,597	$114,925	$16,595,646
171	$50,133	$64,792	$114,925	$16,530,854
172	$49,937	$64,988	$114,925	$16,465,866
173	$49,741	$65,184	$114,925	$16,400,682
174	$49,544	$65,381	$114,925	$16,335,300
175	$49,346	$65,579	$114,925	$16,269,722
176	$49,148	$65,777	$114,925	$16,203,945
177	$48,949	$65,976	$114,925	$16,137,969
178	$48,750	$66,175	$114,925	$16,071,794
179	$48,550	$66,375	$114,925	$16,005,420
180	$48,350	$66,575	$114,925	$15,938,845

第15年供款共

$1,379,099

第15年利息

$593,298

第15年共還本金

$785,801

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$48,149	$66,776	$114,925	$15,872,068
182	$47,947	$66,978	$114,925	$15,805,090
183	$47,745	$67,180	$114,925	$15,737,910
184	$47,542	$67,383	$114,925	$15,670,526
185	$47,338	$67,587	$114,925	$15,602,940
186	$47,134	$67,791	$114,925	$15,535,149
187	$46,929	$67,996	$114,925	$15,467,153
188	$46,724	$68,201	$114,925	$15,398,951
189	$46,518	$68,407	$114,925	$15,330,544
190	$46,311	$68,614	$114,925	$15,261,930
191	$46,104	$68,821	$114,925	$15,193,109
192	$45,896	$69,029	$114,925	$15,124,080

第16年供款共

$1,379,099

第16年利息

$564,335

第16年共還本金

$814,765

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$45,687	$69,238	$114,925	$15,054,842
194	$45,478	$69,447	$114,925	$14,985,396
195	$45,268	$69,657	$114,925	$14,915,739
196	$45,058	$69,867	$114,925	$14,845,872
197	$44,847	$70,078	$114,925	$14,775,794
198	$44,635	$70,290	$114,925	$14,705,504
199	$44,423	$70,502	$114,925	$14,635,002
200	$44,210	$70,715	$114,925	$14,564,287
201	$43,996	$70,929	$114,925	$14,493,359
202	$43,782	$71,143	$114,925	$14,422,216
203	$43,567	$71,358	$114,925	$14,350,858
204	$43,352	$71,573	$114,925	$14,279,285

第17年供款共

$1,379,099

第17年利息

$534,304

第17年共還本金

$844,795

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$43,135	$71,790	$114,925	$14,207,495
206	$42,918	$72,006	$114,925	$14,135,489
207	$42,701	$72,224	$114,925	$14,063,265
208	$42,483	$72,442	$114,925	$13,990,822
209	$42,264	$72,661	$114,925	$13,918,161
210	$42,044	$72,880	$114,925	$13,845,281
211	$41,824	$73,101	$114,925	$13,772,180
212	$41,603	$73,321	$114,925	$13,698,859
213	$41,382	$73,543	$114,925	$13,625,316
214	$41,160	$73,765	$114,925	$13,551,551
215	$40,937	$73,988	$114,925	$13,477,563
216	$40,713	$74,211	$114,925	$13,403,351

第18年供款共

$1,379,099

第18年利息

$503,166

第18年共還本金

$875,933

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$40,489	$74,436	$114,925	$13,328,916
218	$40,264	$74,660	$114,925	$13,254,255
219	$40,039	$74,886	$114,925	$13,179,369
220	$39,813	$75,112	$114,925	$13,104,257
221	$39,586	$75,339	$114,925	$13,028,918
222	$39,358	$75,567	$114,925	$12,953,351
223	$39,130	$75,795	$114,925	$12,877,556
224	$38,901	$76,024	$114,925	$12,801,532
225	$38,671	$76,254	$114,925	$12,725,278
226	$38,441	$76,484	$114,925	$12,648,794
227	$38,210	$76,715	$114,925	$12,572,079
228	$37,978	$76,947	$114,925	$12,495,133

第19年供款共

$1,379,099

第19年利息

$470,880

第19年共還本金

$908,219

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$37,746	$77,179	$114,925	$12,417,953
230	$37,513	$77,412	$114,925	$12,340,541
231	$37,279	$77,646	$114,925	$12,262,895
232	$37,044	$77,881	$114,925	$12,185,014
233	$36,809	$78,116	$114,925	$12,106,898
234	$36,573	$78,352	$114,925	$12,028,546
235	$36,336	$78,589	$114,925	$11,949,957
236	$36,099	$78,826	$114,925	$11,871,131
237	$35,861	$79,064	$114,925	$11,792,067
238	$35,622	$79,303	$114,925	$11,712,764
239	$35,382	$79,543	$114,925	$11,633,221
240	$35,142	$79,783	$114,925	$11,553,438

第20年供款共

$1,379,099

第20年利息

$437,405

第20年共還本金

$941,694

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$34,901	$80,024	$114,925	$11,473,415
242	$34,659	$80,266	$114,925	$11,393,149
243	$34,417	$80,508	$114,925	$11,312,641
244	$34,174	$80,751	$114,925	$11,231,889
245	$33,930	$80,995	$114,925	$11,150,894
246	$33,685	$81,240	$114,925	$11,069,654
247	$33,440	$81,485	$114,925	$10,988,169
248	$33,193	$81,732	$114,925	$10,906,437
249	$32,947	$81,978	$114,925	$10,824,459
250	$32,699	$82,226	$114,925	$10,742,233
251	$32,450	$82,474	$114,925	$10,659,758
252	$32,201	$82,724	$114,925	$10,577,035

第21年供款共

$1,379,099

第21年利息

$402,696

第21年共還本金

$976,404

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$31,951	$82,973	$114,925	$10,494,061
254	$31,701	$83,224	$114,925	$10,410,837
255	$31,449	$83,476	$114,925	$10,327,362
256	$31,197	$83,728	$114,925	$10,243,634
257	$30,944	$83,981	$114,925	$10,159,654
258	$30,691	$84,234	$114,925	$10,075,419
259	$30,436	$84,489	$114,925	$9,990,930
260	$30,181	$84,744	$114,925	$9,906,186
261	$29,925	$85,000	$114,925	$9,821,186
262	$29,668	$85,257	$114,925	$9,735,930
263	$29,411	$85,514	$114,925	$9,650,415
264	$29,152	$85,773	$114,925	$9,564,643

第22年供款共

$1,379,099

第22年利息

$366,707

第22年共還本金

$1,012,392

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$28,893	$86,032	$114,925	$9,478,611
266	$28,633	$86,292	$114,925	$9,392,319
267	$28,373	$86,552	$114,925	$9,305,767
268	$28,111	$86,814	$114,925	$9,218,953
269	$27,849	$87,076	$114,925	$9,131,877
270	$27,586	$87,339	$114,925	$9,044,538
271	$27,322	$87,603	$114,925	$8,956,935
272	$27,057	$87,868	$114,925	$8,869,068
273	$26,792	$88,133	$114,925	$8,780,935
274	$26,526	$88,399	$114,925	$8,692,536
275	$26,259	$88,666	$114,925	$8,603,870
276	$25,991	$88,934	$114,925	$8,514,935

第23年供款共

$1,379,099

第23年利息

$329,392

第23年共還本金

$1,049,707

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$25,722	$89,203	$114,925	$8,425,733
278	$25,453	$89,472	$114,925	$8,336,261
279	$25,182	$89,742	$114,925	$8,246,518
280	$24,911	$90,014	$114,925	$8,156,504
281	$24,639	$90,285	$114,925	$8,066,219
282	$24,367	$90,558	$114,925	$7,975,661
283	$24,093	$90,832	$114,925	$7,884,829
284	$23,819	$91,106	$114,925	$7,793,723
285	$23,544	$91,381	$114,925	$7,702,341
286	$23,267	$91,657	$114,925	$7,610,684
287	$22,991	$91,934	$114,925	$7,518,750
288	$22,713	$92,212	$114,925	$7,426,538

第24年供款共

$1,379,099

第24年利息

$290,701

第24年共還本金

$1,088,398

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$22,434	$92,491	$114,925	$7,334,047
290	$22,155	$92,770	$114,925	$7,241,277
291	$21,875	$93,050	$114,925	$7,148,227
292	$21,594	$93,331	$114,925	$7,054,895
293	$21,312	$93,613	$114,925	$6,961,282
294	$21,029	$93,896	$114,925	$6,867,386
295	$20,745	$94,180	$114,925	$6,773,206
296	$20,461	$94,464	$114,925	$6,678,742
297	$20,175	$94,750	$114,925	$6,583,993
298	$19,889	$95,036	$114,925	$6,488,957
299	$19,602	$95,323	$114,925	$6,393,634
300	$19,314	$95,611	$114,925	$6,298,023

第25年供款共

$1,379,099

第25年利息

$250,585

第25年共還本金

$1,128,514

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$19,025	$95,900	$114,925	$6,202,124
302	$18,736	$96,189	$114,925	$6,105,934
303	$18,445	$96,480	$114,925	$6,009,454
304	$18,154	$96,771	$114,925	$5,912,683
305	$17,861	$97,064	$114,925	$5,815,619
306	$17,568	$97,357	$114,925	$5,718,262
307	$17,274	$97,651	$114,925	$5,620,611
308	$16,979	$97,946	$114,925	$5,522,665
309	$16,683	$98,242	$114,925	$5,424,423
310	$16,386	$98,539	$114,925	$5,325,885
311	$16,089	$98,836	$114,925	$5,227,048
312	$15,790	$99,135	$114,925	$5,127,914

第26年供款共

$1,379,099

第26年利息

$208,990

第26年共還本金

$1,170,110

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$15,491	$99,434	$114,925	$5,028,479
314	$15,190	$99,735	$114,925	$4,928,744
315	$14,889	$100,036	$114,925	$4,828,708
316	$14,587	$100,338	$114,925	$4,728,370
317	$14,284	$100,641	$114,925	$4,627,729
318	$13,980	$100,945	$114,925	$4,526,784
319	$13,675	$101,250	$114,925	$4,425,533
320	$13,369	$101,556	$114,925	$4,323,977
321	$13,062	$101,863	$114,925	$4,222,114
322	$12,754	$102,171	$114,925	$4,119,944
323	$12,446	$102,479	$114,925	$4,017,464
324	$12,136	$102,789	$114,925	$3,914,676

第27年供款共

$1,379,099

第27年利息

$165,861

第27年共還本金

$1,213,238

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$11,826	$103,099	$114,925	$3,811,576
326	$11,514	$103,411	$114,925	$3,708,165
327	$11,202	$103,723	$114,925	$3,604,442
328	$10,888	$104,037	$114,925	$3,500,406
329	$10,574	$104,351	$114,925	$3,396,055
330	$10,259	$104,666	$114,925	$3,291,389
331	$9,943	$104,982	$114,925	$3,186,407
332	$9,626	$105,299	$114,925	$3,081,107
333	$9,308	$105,617	$114,925	$2,975,490
334	$8,988	$105,936	$114,925	$2,869,554
335	$8,668	$106,256	$114,925	$2,763,297
336	$8,347	$106,577	$114,925	$2,656,720

第28年供款共

$1,379,099

第28年利息

$121,143

第28年共還本金

$1,257,956

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$8,026	$106,899	$114,925	$2,549,820
338	$7,703	$107,222	$114,925	$2,442,598
339	$7,379	$107,546	$114,925	$2,335,052
340	$7,054	$107,871	$114,925	$2,227,180
341	$6,728	$108,197	$114,925	$2,118,983
342	$6,401	$108,524	$114,925	$2,010,460
343	$6,073	$108,852	$114,925	$1,901,608
344	$5,744	$109,180	$114,925	$1,792,427
345	$5,415	$109,510	$114,925	$1,682,917
346	$5,084	$109,841	$114,925	$1,573,076
347	$4,752	$110,173	$114,925	$1,462,903
348	$4,419	$110,506	$114,925	$1,352,397

第29年供款共

$1,379,099

第29年利息

$74,777

第29年共還本金

$1,304,322

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,085	$110,840	$114,925	$1,241,558
350	$3,751	$111,174	$114,925	$1,130,383
351	$3,415	$111,510	$114,925	$1,018,873
352	$3,078	$111,847	$114,925	$907,026
353	$2,740	$112,185	$114,925	$794,841
354	$2,401	$112,524	$114,925	$682,317
355	$2,061	$112,864	$114,925	$569,454
356	$1,720	$113,205	$114,925	$456,249
357	$1,378	$113,547	$114,925	$342,702
358	$1,035	$113,890	$114,925	$228,813
359	$691	$114,234	$114,925	$114,579
360	$346	$114,579	$114,925	$0

第30年供款共

$1,379,099

第30年利息

$26,702

第30年共還本金

$1,352,397

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$24,502,975

免責聲明

筍盤推介

按揭保險費
info