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$27,671,699

每月供款
$131,272

首期

$-19,916,000

總貸款額

$27,916,000

總利息

$19,341,699

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-19,586,000

按月供比率計算

$262,543

置業成本總預算

HK$-19,586,000

首期

$-19,916,000
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

$262,543

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

KOL實拍 VR實景

沙田沙田第一城

thumb_up

奇豐精選大廳有裝有露台東南園景人見人愛實盤可約睇

實

819 呎

@10,989

建

980 呎

@9,184

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$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 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

VR實景

馬鞍山嘉華星濤灣第02座

thumb_up

星濤灣高層全海全屋靚裝

實

466 呎

@17,811

建

635 呎

@13,071

local_fire_department 至HIT hotel_class 樓王

售$830 萬

實

466 呎

@17,811

建

635 呎

@13,071

售$830 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山泓碧第02座

thumb_up

幾年半新樓低密度住宅 24小時GYM ROOM 投資自住必睇

實

472 呎

@16,949

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$800 萬

實

472 呎

@16,949

售$800 萬

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

粉嶺 ONE INNOVALE 第02期 C座

thumb_up

兩房套房 , 連全屋新淨傢電

實

477 呎

@15,723

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$750 萬

實

477 呎

@15,723

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山西澳村

thumb_up

2/F連天台

建

700 呎

@11,286

local_fire_department 至HIT vpn_key 有匙即睇

售$790 萬

建

700 呎

@11,286

售$790 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山泓碧全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤

thumb_up

泓碧***全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤***

實

477 呎

@16,771

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$800 萬

實

477 呎

@16,771

售$800 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山新港城 N座

thumb_up

地鐵上蓋大廳舒適

實

512 呎

@14,258

建

683 呎

@10,688

local_fire_department 至HIT

售$730 萬

實

512 呎

@14,258

建

683 呎

@10,688

售$730 萬

local_fire_department 至HIT

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

VR實景

沙田雅仕閣

thumb_up

仲連車位　優質高層向南三房套🏠🏠

實

831 呎

@10,830

建

1,125 呎

@8,000

local_fire_department 至HIT

售$900 萬

實

831 呎

@10,830

建

1,125 呎

@8,000

售$900 萬

local_fire_department 至HIT

沙田碧濤花園第02期 B座富臨閣

thumb_up

河景靚裝三房套

實

812 呎

@8,719

建

1,146 呎

@6,178

local_fire_department 至HIT verified 首置必買

售$708 萬

實

812 呎

@8,719

建

1,146 呎

@6,178

售$708 萬

local_fire_department 至HIT verified 首置必買

馬鞍山泓碧第02座

thumb_up

海景2房，上車首選

實

511 呎

@16,634

real_estate_agent 罕有放盤 verified 首置必買

售$850 萬

實

511 呎

@16,634

售$850 萬

real_estate_agent 罕有放盤 verified 首置必買

利率	15年	20年	25年	30年
1.000	$167,076	$128,384	$105,208	$89,789
1.500	$173,287	$134,707	$111,646	$96,344
2.000	$179,642	$141,222	$118,323	$103,183
2.500	$186,141	$147,928	$125,236	$110,302
3.000	$192,783	$154,821	$132,381	$117,695
3.500	$199,567	$161,902	$139,754	$125,355
3.875	$204,747	$167,332	$145,431	$131,271
4.000	$206,491	$169,165	$147,351	$133,275
4.500	$213,556	$176,610	$155,166	$141,446
5.000	$220,758	$184,233	$163,194	$149,859
5.500	$228,097	$192,031	$171,429	$158,504
6.000	$235,571	$199,999	$179,863	$167,371

每月供款$131,272

年期

30年

貸款金額

$27,916,000

總利息

$19,341,699

總貸款連利息

$47,257,699

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$90,145	$41,126	$131,271	$27,874,874
2	$90,013	$41,259	$131,271	$27,833,615
3	$89,879	$41,392	$131,271	$27,792,223
4	$89,746	$41,526	$131,271	$27,750,698
5	$89,612	$41,660	$131,271	$27,709,038
6	$89,477	$41,794	$131,271	$27,667,244
7	$89,342	$41,929	$131,271	$27,625,314
8	$89,207	$42,065	$131,271	$27,583,250
9	$89,071	$42,200	$131,271	$27,541,049
10	$88,935	$42,337	$131,271	$27,498,712
11	$88,798	$42,473	$131,271	$27,456,239
12	$88,661	$42,611	$131,271	$27,413,628

第1年供款共

$1,575,257

第1年利息

$1,072,885

第1年共還本金

$502,372

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$88,523	$42,748	$131,271	$27,370,880
14	$88,385	$42,886	$131,271	$27,327,994
15	$88,247	$43,025	$131,271	$27,284,969
16	$88,108	$43,164	$131,271	$27,241,806
17	$87,968	$43,303	$131,271	$27,198,502
18	$87,828	$43,443	$131,271	$27,155,060
19	$87,688	$43,583	$131,271	$27,111,476
20	$87,547	$43,724	$131,271	$27,067,752
21	$87,406	$43,865	$131,271	$27,023,887
22	$87,265	$44,007	$131,271	$26,979,881
23	$87,123	$44,149	$131,271	$26,935,732
24	$86,980	$44,291	$131,271	$26,891,440

第2年供款共

$1,575,257

第2年利息

$1,053,069

第2年共還本金

$522,188

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$86,837	$44,434	$131,271	$26,847,006
26	$86,693	$44,578	$131,271	$26,802,428
27	$86,550	$44,722	$131,271	$26,757,706
28	$86,405	$44,866	$131,271	$26,712,840
29	$86,260	$45,011	$131,271	$26,667,829
30	$86,115	$45,157	$131,271	$26,622,672
31	$85,969	$45,302	$131,271	$26,577,370
32	$85,823	$45,449	$131,271	$26,531,921
33	$85,676	$45,595	$131,271	$26,486,326
34	$85,529	$45,743	$131,271	$26,440,583
35	$85,381	$45,890	$131,271	$26,394,693
36	$85,233	$46,039	$131,271	$26,348,654

第3年供款共

$1,575,257

第3年利息

$1,032,471

第3年共還本金

$542,786

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$85,084	$46,187	$131,271	$26,302,467
38	$84,935	$46,336	$131,271	$26,256,131
39	$84,785	$46,486	$131,271	$26,209,645
40	$84,635	$46,636	$131,271	$26,163,009
41	$84,485	$46,787	$131,271	$26,116,222
42	$84,334	$46,938	$131,271	$26,069,284
43	$84,182	$47,089	$131,271	$26,022,195
44	$84,030	$47,241	$131,271	$25,974,954
45	$83,877	$47,394	$131,271	$25,927,560
46	$83,724	$47,547	$131,271	$25,880,013
47	$83,571	$47,701	$131,271	$25,832,312
48	$83,417	$47,855	$131,271	$25,784,458

第4年供款共

$1,575,257

第4年利息

$1,011,060

第4年共還本金

$564,197

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$83,262	$48,009	$131,271	$25,736,449
50	$83,107	$48,164	$131,271	$25,688,285
51	$82,952	$48,320	$131,271	$25,639,965
52	$82,796	$48,476	$131,271	$25,591,489
53	$82,639	$48,632	$131,271	$25,542,857
54	$82,482	$48,789	$131,271	$25,494,068
55	$82,325	$48,947	$131,271	$25,445,121
56	$82,167	$49,105	$131,271	$25,396,016
57	$82,008	$49,263	$131,271	$25,346,753
58	$81,849	$49,422	$131,271	$25,297,330
59	$81,689	$49,582	$131,271	$25,247,748
60	$81,529	$49,742	$131,271	$25,198,006

第5年供款共

$1,575,257

第5年利息

$988,805

第5年共還本金

$586,452

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$81,369	$49,903	$131,271	$25,148,103
62	$81,207	$50,064	$131,271	$25,098,039
63	$81,046	$50,226	$131,271	$25,047,814
64	$80,884	$50,388	$131,271	$24,997,426
65	$80,721	$50,551	$131,271	$24,946,875
66	$80,558	$50,714	$131,271	$24,896,161
67	$80,394	$50,878	$131,271	$24,845,284
68	$80,230	$51,042	$131,271	$24,794,242
69	$80,065	$51,207	$131,271	$24,743,035
70	$79,899	$51,372	$131,271	$24,691,663
71	$79,733	$51,538	$131,271	$24,640,126
72	$79,567	$51,704	$131,271	$24,588,421

第6年供款共

$1,575,257

第6年利息

$965,672

第6年共還本金

$609,585

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$79,400	$51,871	$131,271	$24,536,550
74	$79,233	$52,039	$131,271	$24,484,511
75	$79,065	$52,207	$131,271	$24,432,304
76	$78,896	$52,375	$131,271	$24,379,929
77	$78,727	$52,545	$131,271	$24,327,384
78	$78,557	$52,714	$131,271	$24,274,670
79	$78,387	$52,884	$131,271	$24,221,786
80	$78,216	$53,055	$131,271	$24,168,731
81	$78,045	$53,227	$131,271	$24,115,504
82	$77,873	$53,398	$131,271	$24,062,106
83	$77,701	$53,571	$131,271	$24,008,535
84	$77,528	$53,744	$131,271	$23,954,791

第7年供款共

$1,575,257

第7年利息

$941,626

第7年共還本金

$633,630

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$77,354	$53,917	$131,271	$23,900,874
86	$77,180	$54,091	$131,271	$23,846,782
87	$77,005	$54,266	$131,271	$23,792,516
88	$76,830	$54,441	$131,271	$23,738,075
89	$76,654	$54,617	$131,271	$23,683,457
90	$76,478	$54,794	$131,271	$23,628,664
91	$76,301	$54,970	$131,271	$23,573,693
92	$76,123	$55,148	$131,271	$23,518,545
93	$75,945	$55,326	$131,271	$23,463,219
94	$75,767	$55,505	$131,271	$23,407,715
95	$75,587	$55,684	$131,271	$23,352,031
96	$75,408	$55,864	$131,271	$23,296,167

第8年供款共

$1,575,257

第8年利息

$916,632

第8年共還本金

$658,624

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$75,227	$56,044	$131,271	$23,240,123
98	$75,046	$56,225	$131,271	$23,183,897
99	$74,865	$56,407	$131,271	$23,127,491
100	$74,683	$56,589	$131,271	$23,070,902
101	$74,500	$56,772	$131,271	$23,014,130
102	$74,316	$56,955	$131,271	$22,957,175
103	$74,133	$57,139	$131,271	$22,900,037
104	$73,948	$57,323	$131,271	$22,842,713
105	$73,763	$57,508	$131,271	$22,785,205
106	$73,577	$57,694	$131,271	$22,727,511
107	$73,391	$57,880	$131,271	$22,669,630
108	$73,204	$58,067	$131,271	$22,611,563

第9年供款共

$1,575,257

第9年利息

$890,653

第9年共還本金

$684,604

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$73,017	$58,255	$131,271	$22,553,308
110	$72,828	$58,443	$131,271	$22,494,865
111	$72,640	$58,632	$131,271	$22,436,233
112	$72,450	$58,821	$131,271	$22,377,412
113	$72,260	$59,011	$131,271	$22,318,401
114	$72,070	$59,202	$131,271	$22,259,200
115	$71,879	$59,393	$131,271	$22,199,807
116	$71,687	$59,585	$131,271	$22,140,222
117	$71,494	$59,777	$131,271	$22,080,445
118	$71,301	$59,970	$131,271	$22,020,475
119	$71,108	$60,164	$131,271	$21,960,312
120	$70,914	$60,358	$131,271	$21,899,954

第10年供款共

$1,575,257

第10年利息

$863,648

第10年共還本金

$711,609

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$70,719	$60,553	$131,271	$21,839,401
122	$70,523	$60,748	$131,271	$21,778,653
123	$70,327	$60,944	$131,271	$21,717,708
124	$70,130	$61,141	$131,271	$21,656,567
125	$69,933	$61,339	$131,271	$21,595,228
126	$69,735	$61,537	$131,271	$21,533,692
127	$69,536	$61,736	$131,271	$21,471,956
128	$69,337	$61,935	$131,271	$21,410,021
129	$69,137	$62,135	$131,271	$21,347,886
130	$68,936	$62,336	$131,271	$21,285,551
131	$68,735	$62,537	$131,271	$21,223,014
132	$68,533	$62,739	$131,271	$21,160,275

第11年供款共

$1,575,257

第11年利息

$835,578

第11年共還本金

$739,679

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$68,330	$62,941	$131,271	$21,097,334
134	$68,127	$63,145	$131,271	$21,034,189
135	$67,923	$63,348	$131,271	$20,970,841
136	$67,718	$63,553	$131,271	$20,907,288
137	$67,513	$63,758	$131,271	$20,843,530
138	$67,307	$63,964	$131,271	$20,779,565
139	$67,101	$64,171	$131,271	$20,715,395
140	$66,893	$64,378	$131,271	$20,651,017
141	$66,686	$64,586	$131,271	$20,586,431
142	$66,477	$64,794	$131,271	$20,521,637
143	$66,268	$65,004	$131,271	$20,456,633
144	$66,058	$65,214	$131,271	$20,391,420

第12年供款共

$1,575,257

第12年利息

$806,401

第12年共還本金

$768,856

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$65,847	$65,424	$131,271	$20,325,995
146	$65,636	$65,635	$131,271	$20,260,360
147	$65,424	$65,847	$131,271	$20,194,513
148	$65,211	$66,060	$131,271	$20,128,453
149	$64,998	$66,273	$131,271	$20,062,180
150	$64,784	$66,487	$131,271	$19,995,692
151	$64,569	$66,702	$131,271	$19,928,990
152	$64,354	$66,917	$131,271	$19,862,073
153	$64,138	$67,133	$131,271	$19,794,940
154	$63,921	$67,350	$131,271	$19,727,589
155	$63,704	$67,568	$131,271	$19,660,022
156	$63,485	$67,786	$131,271	$19,592,236

第13年供款共

$1,575,257

第13年利息

$776,073

第13年共還本金

$799,184

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$63,267	$68,005	$131,271	$19,524,231
158	$63,047	$68,224	$131,271	$19,456,007
159	$62,827	$68,445	$131,271	$19,387,562
160	$62,606	$68,666	$131,271	$19,318,896
161	$62,384	$68,887	$131,271	$19,250,009
162	$62,161	$69,110	$131,271	$19,180,899
163	$61,938	$69,333	$131,271	$19,111,566
164	$61,714	$69,557	$131,271	$19,042,009
165	$61,490	$69,782	$131,271	$18,972,227
166	$61,264	$70,007	$131,271	$18,902,220
167	$61,038	$70,233	$131,271	$18,831,987
168	$60,812	$70,460	$131,271	$18,761,528

第14年供款共

$1,575,257

第14年利息

$744,548

第14年共還本金

$830,708

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$60,584	$70,687	$131,271	$18,690,840
170	$60,356	$70,916	$131,271	$18,619,925
171	$60,127	$71,145	$131,271	$18,548,780
172	$59,897	$71,374	$131,271	$18,477,406
173	$59,667	$71,605	$131,271	$18,405,801
174	$59,435	$71,836	$131,271	$18,333,965
175	$59,203	$72,068	$131,271	$18,261,897
176	$58,971	$72,301	$131,271	$18,189,597
177	$58,737	$72,534	$131,271	$18,117,062
178	$58,503	$72,768	$131,271	$18,044,294
179	$58,268	$73,003	$131,271	$17,971,291
180	$58,032	$73,239	$131,271	$17,898,052

第15年供款共

$1,575,257

第15年利息

$711,781

第15年共還本金

$863,476

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$57,796	$73,476	$131,271	$17,824,576
182	$57,559	$73,713	$131,271	$17,750,863
183	$57,320	$73,951	$131,271	$17,676,912
184	$57,082	$74,190	$131,271	$17,602,723
185	$56,842	$74,429	$131,271	$17,528,293
186	$56,602	$74,670	$131,271	$17,453,624
187	$56,361	$74,911	$131,271	$17,378,713
188	$56,119	$75,153	$131,271	$17,303,560
189	$55,876	$75,395	$131,271	$17,228,165
190	$55,633	$75,639	$131,271	$17,152,526
191	$55,388	$75,883	$131,271	$17,076,643
192	$55,143	$76,128	$131,271	$17,000,515

第16年供款共

$1,575,257

第16年利息

$677,720

第16年共還本金

$897,536

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$54,897	$76,374	$131,271	$16,924,141
194	$54,651	$76,621	$131,271	$16,847,521
195	$54,403	$76,868	$131,271	$16,770,653
196	$54,155	$77,116	$131,271	$16,693,537
197	$53,906	$77,365	$131,271	$16,616,172
198	$53,656	$77,615	$131,271	$16,538,557
199	$53,406	$77,866	$131,271	$16,460,691
200	$53,154	$78,117	$131,271	$16,382,574
201	$52,902	$78,369	$131,271	$16,304,205
202	$52,649	$78,622	$131,271	$16,225,582
203	$52,395	$78,876	$131,271	$16,146,706
204	$52,140	$79,131	$131,271	$16,067,575

第17年供款共

$1,575,257

第17年利息

$642,316

第17年共還本金

$932,940

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$51,885	$79,387	$131,271	$15,988,188
206	$51,629	$79,643	$131,271	$15,908,546
207	$51,371	$79,900	$131,271	$15,828,646
208	$51,113	$80,158	$131,271	$15,748,487
209	$50,854	$80,417	$131,271	$15,668,071
210	$50,595	$80,677	$131,271	$15,587,394
211	$50,334	$80,937	$131,271	$15,506,457
212	$50,073	$81,198	$131,271	$15,425,258
213	$49,811	$81,461	$131,271	$15,343,798
214	$49,548	$81,724	$131,271	$15,262,074
215	$49,284	$81,988	$131,271	$15,180,087
216	$49,019	$82,252	$131,271	$15,097,834

第18年供款共

$1,575,257

第18年利息

$605,516

第18年共還本金

$969,741

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$48,753	$82,518	$131,271	$15,015,316
218	$48,487	$82,784	$131,271	$14,932,532
219	$48,220	$83,052	$131,271	$14,849,480
220	$47,951	$83,320	$131,271	$14,766,160
221	$47,682	$83,589	$131,271	$14,682,571
222	$47,412	$83,859	$131,271	$14,598,712
223	$47,142	$84,130	$131,271	$14,514,582
224	$46,870	$84,401	$131,271	$14,430,181
225	$46,597	$84,674	$131,271	$14,345,507
226	$46,324	$84,947	$131,271	$14,260,560
227	$46,050	$85,222	$131,271	$14,175,338
228	$45,775	$85,497	$131,271	$14,089,841

第19年供款共

$1,575,257

第19年利息

$567,264

第19年共還本金

$1,007,993

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$45,498	$85,773	$131,271	$14,004,068
230	$45,221	$86,050	$131,271	$13,918,018
231	$44,944	$86,328	$131,271	$13,831,691
232	$44,665	$86,607	$131,271	$13,745,084
233	$44,385	$86,886	$131,271	$13,658,198
234	$44,105	$87,167	$131,271	$13,571,031
235	$43,823	$87,448	$131,271	$13,483,583
236	$43,541	$87,731	$131,271	$13,395,852
237	$43,257	$88,014	$131,271	$13,307,838
238	$42,973	$88,298	$131,271	$13,219,540
239	$42,688	$88,583	$131,271	$13,130,957
240	$42,402	$88,869	$131,271	$13,042,087

第20年供款共

$1,575,257

第20年利息

$527,503

第20年共還本金

$1,047,754

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$42,115	$89,156	$131,271	$12,952,931
242	$41,827	$89,444	$131,271	$12,863,487
243	$41,538	$89,733	$131,271	$12,773,754
244	$41,249	$90,023	$131,271	$12,683,731
245	$40,958	$90,314	$131,271	$12,593,418
246	$40,666	$90,605	$131,271	$12,502,812
247	$40,374	$90,898	$131,271	$12,411,915
248	$40,080	$91,191	$131,271	$12,320,723
249	$39,786	$91,486	$131,271	$12,229,238
250	$39,490	$91,781	$131,271	$12,137,457
251	$39,194	$92,078	$131,271	$12,045,379
252	$38,897	$92,375	$131,271	$11,953,004

第21年供款共

$1,575,257

第21年利息

$486,173

第21年共還本金

$1,089,083

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$38,598	$92,673	$131,271	$11,860,331
254	$38,299	$92,972	$131,271	$11,767,359
255	$37,999	$93,273	$131,271	$11,674,086
256	$37,698	$93,574	$131,271	$11,580,512
257	$37,395	$93,876	$131,271	$11,486,636
258	$37,092	$94,179	$131,271	$11,392,457
259	$36,788	$94,483	$131,271	$11,297,974
260	$36,483	$94,788	$131,271	$11,203,186
261	$36,177	$95,094	$131,271	$11,108,091
262	$35,870	$95,402	$131,271	$11,012,690
263	$35,562	$95,710	$131,271	$10,916,980
264	$35,253	$96,019	$131,271	$10,820,961

第22年供款共

$1,575,257

第22年利息

$443,214

第22年共還本金

$1,132,043

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$34,943	$96,329	$131,271	$10,724,633
266	$34,632	$96,640	$131,271	$10,627,993
267	$34,320	$96,952	$131,271	$10,531,041
268	$34,006	$97,265	$131,271	$10,433,776
269	$33,692	$97,579	$131,271	$10,336,197
270	$33,377	$97,894	$131,271	$10,238,303
271	$33,061	$98,210	$131,271	$10,140,093
272	$32,744	$98,527	$131,271	$10,041,566
273	$32,426	$98,845	$131,271	$9,942,720
274	$32,107	$99,165	$131,271	$9,843,556
275	$31,786	$99,485	$131,271	$9,744,071
276	$31,465	$99,806	$131,271	$9,644,264

第23年供款共

$1,575,257

第23年利息

$398,560

第23年共還本金

$1,176,697

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$31,143	$100,128	$131,271	$9,544,136
278	$30,820	$100,452	$131,271	$9,443,684
279	$30,495	$100,776	$131,271	$9,342,908
280	$30,170	$101,102	$131,271	$9,241,807
281	$29,843	$101,428	$131,271	$9,140,378
282	$29,516	$101,756	$131,271	$9,038,623
283	$29,187	$102,084	$131,271	$8,936,539
284	$28,858	$102,414	$131,271	$8,834,125
285	$28,527	$102,745	$131,271	$8,731,380
286	$28,195	$103,076	$131,271	$8,628,304
287	$27,862	$103,409	$131,271	$8,524,895
288	$27,528	$103,743	$131,271	$8,421,152

第24年供款共

$1,575,257

第24年利息

$352,144

第24年共還本金

$1,223,113

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$27,193	$104,078	$131,271	$8,317,074
290	$26,857	$104,414	$131,271	$8,212,660
291	$26,520	$104,751	$131,271	$8,107,908
292	$26,182	$105,090	$131,271	$8,002,819
293	$25,842	$105,429	$131,271	$7,897,390
294	$25,502	$105,769	$131,271	$7,791,620
295	$25,160	$106,111	$131,271	$7,685,509
296	$24,818	$106,454	$131,271	$7,579,056
297	$24,474	$106,797	$131,271	$7,472,258
298	$24,129	$107,142	$131,271	$7,365,116
299	$23,783	$107,488	$131,271	$7,257,628
300	$23,436	$107,835	$131,271	$7,149,793

第25年供款共

$1,575,257

第25年利息

$303,897

第25年共還本金

$1,271,359

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$23,088	$108,184	$131,271	$7,041,609
302	$22,739	$108,533	$131,271	$6,933,076
303	$22,388	$108,883	$131,271	$6,824,193
304	$22,036	$109,235	$131,271	$6,714,958
305	$21,684	$109,588	$131,271	$6,605,370
306	$21,330	$109,942	$131,271	$6,495,429
307	$20,975	$110,297	$131,271	$6,385,132
308	$20,619	$110,653	$131,271	$6,274,480
309	$20,261	$111,010	$131,271	$6,163,470
310	$19,903	$111,369	$131,271	$6,052,101
311	$19,543	$111,728	$131,271	$5,940,373
312	$19,182	$112,089	$131,271	$5,828,284

第26年供款共

$1,575,257

第26年利息

$253,748

第26年共還本金

$1,321,509

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$18,821	$112,451	$131,271	$5,715,833
314	$18,457	$112,814	$131,271	$5,603,019
315	$18,093	$113,178	$131,271	$5,489,841
316	$17,728	$113,544	$131,271	$5,376,297
317	$17,361	$113,910	$131,271	$5,262,387
318	$16,993	$114,278	$131,271	$5,148,108
319	$16,624	$114,647	$131,271	$5,033,461
320	$16,254	$115,017	$131,271	$4,918,444
321	$15,882	$115,389	$131,271	$4,803,055
322	$15,510	$115,762	$131,271	$4,687,293
323	$15,136	$116,135	$131,271	$4,571,158
324	$14,761	$116,510	$131,271	$4,454,647

第27年供款共

$1,575,257

第27年利息

$201,620

第27年共還本金

$1,373,637

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$14,385	$116,887	$131,271	$4,337,761
326	$14,007	$117,264	$131,271	$4,220,497
327	$13,629	$117,643	$131,271	$4,102,854
328	$13,249	$118,023	$131,271	$3,984,832
329	$12,868	$118,404	$131,271	$3,866,428
330	$12,485	$118,786	$131,271	$3,747,642
331	$12,102	$119,170	$131,271	$3,628,472
332	$11,717	$119,554	$131,271	$3,508,918
333	$11,331	$119,941	$131,271	$3,388,977
334	$10,944	$120,328	$131,271	$3,268,649
335	$10,555	$120,716	$131,271	$3,147,933
336	$10,165	$121,106	$131,271	$3,026,827

第28年供款共

$1,575,257

第28年利息

$147,436

第28年共還本金

$1,427,821

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$9,774	$121,497	$131,271	$2,905,330
338	$9,382	$121,890	$131,271	$2,783,440
339	$8,988	$122,283	$131,271	$2,661,157
340	$8,593	$122,678	$131,271	$2,538,479
341	$8,197	$123,074	$131,271	$2,415,405
342	$7,800	$123,472	$131,271	$2,291,933
343	$7,401	$123,870	$131,271	$2,168,063
344	$7,001	$124,270	$131,271	$2,043,792
345	$6,600	$124,672	$131,271	$1,919,121
346	$6,197	$125,074	$131,271	$1,794,046
347	$5,793	$125,478	$131,271	$1,668,568
348	$5,388	$125,883	$131,271	$1,542,685

第29年供款共

$1,575,257

第29年利息

$91,115

第29年共還本金

$1,484,142

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,982	$126,290	$131,271	$1,416,395
350	$4,574	$126,698	$131,271	$1,289,698
351	$4,165	$127,107	$131,271	$1,162,591
352	$3,754	$127,517	$131,271	$1,035,074
353	$3,342	$127,929	$131,271	$907,145
354	$2,929	$128,342	$131,271	$778,803
355	$2,515	$128,757	$131,271	$650,046
356	$2,099	$129,172	$131,271	$520,874
357	$1,682	$129,589	$131,271	$391,284
358	$1,264	$130,008	$131,271	$261,277
359	$844	$130,428	$131,271	$130,849
360	$423	$130,849	$131,271	$0

第30年供款共

$1,575,257

第30年利息

$32,572

第30年共還本金

$1,542,685

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$27,671,699

免責聲明

筍盤推介

按揭保險費
info