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$27,557,870

每月供款
$136,633

首期

$-21,960,000

總貸款額

$29,960,000

總利息

$19,227,870

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-21,630,000

按月供比率計算

$273,266

置業成本總預算

HK$-21,630,000

首期

$-21,960,000
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

$273,266

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

馬鞍山雅典居

thumb_up

新鴻基雅典居高層全海景

實

759 呎

@11,594

建

901 呎

@9,767

local_offer 低水筍價

售$880 萬

實

759 呎

@11,594

建

901 呎

@9,767

售$880 萬

local_offer 低水筍價

沙田愉景花園

thumb_up

沙田愉景花園 *** 高層開揚三房實用 8成按揭鐵路站旁歡迎約睇 ***

實

545 呎

@12,844

建

686 呎

@10,204

local_fire_department 至HIT

售$700 萬

實

545 呎

@12,844

建

686 呎

@10,204

售$700 萬

local_fire_department 至HIT

旺角金輪大廈

thumb_up

罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@14,388

建

758 呎

@10,554

pets 愛竉必選

售$800 萬

實

556 呎

@14,388

建

758 呎

@10,554

售$800 萬

pets 愛竉必選

大埔樟木頭村

thumb_up

樟木頭村

建

700 呎

@10,000

real_estate_agent 罕有放盤

售$700 萬

建

700 呎

@10,000

售$700 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山迎濤灣 A座

thumb_up

迎濤灣靜中帶旺

實

729 呎

@11,385

建

953 呎

@8,709

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

售$830 萬

實

729 呎

@11,385

建

953 呎

@8,709

售$830 萬

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

馬鞍山迎海第02期星灣第18座

thumb_up

迎海 **高層向南,開揚海景,兩房兩廳加儲物房**

實

497 呎

@16,298

local_fire_department 至HIT local_offer 低水筍價

售$810 萬

實

497 呎

@16,298

售$810 萬

local_fire_department 至HIT local_offer 低水筍價

獨家

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

VR實景

馬鞍山迎海第01期第02座

thumb_up

地鐡站4分鐘到鄰近商場西南海景2房

實

534 呎

@14,944

建

677 呎

@11,787

local_fire_department 至HIT local_offer 低水筍價

售$798 萬

實

534 呎

@14,944

建

677 呎

@11,787

售$798 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海 **開揚遠景,兩房兩廳另有儲物房,齊傢俬可以即住**

實

497 呎

@15,694

local_fire_department 至HIT directions_run 日內即走

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT directions_run 日內即走

沙田欣廷軒第01座

thumb_up

高層有裝實用兩邊廳.

實

419 呎

@16,993

建

549 呎

@12,969

local_fire_department 至HIT

售$712 萬

實

419 呎

@16,993

建

549 呎

@12,969

售$712 萬

local_fire_department 至HIT

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

利率	15年	20年	25年	30年
1.000	$179,309	$137,784	$112,911	$96,363
1.500	$185,975	$144,571	$119,821	$103,398
2.000	$192,795	$151,563	$126,987	$110,738
2.500	$199,770	$158,759	$134,406	$118,378
3.000	$206,898	$166,157	$142,074	$126,313
3.500	$214,179	$173,756	$149,987	$134,534
3.625	$216,023	$175,686	$152,003	$136,633
4.000	$221,611	$181,552	$158,140	$143,034
4.500	$229,192	$189,542	$166,527	$151,803
5.000	$236,922	$197,723	$175,143	$160,832
5.500	$244,798	$206,091	$183,981	$170,110
6.000	$252,820	$214,643	$193,033	$179,625

每月供款$136,633

年期

30年

貸款金額

$29,960,000

總利息

$19,227,870

總貸款連利息

$49,187,870

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$90,504	$46,129	$136,633	$29,913,871
2	$90,365	$46,268	$136,633	$29,867,603
3	$90,225	$46,408	$136,633	$29,821,195
4	$90,085	$46,548	$136,633	$29,774,647
5	$89,944	$46,689	$136,633	$29,727,958
6	$89,803	$46,830	$136,633	$29,681,129
7	$89,662	$46,971	$136,633	$29,634,157
8	$89,520	$47,113	$136,633	$29,587,044
9	$89,378	$47,255	$136,633	$29,539,789
10	$89,235	$47,398	$136,633	$29,492,391
11	$89,092	$47,541	$136,633	$29,444,849
12	$88,948	$47,685	$136,633	$29,397,164

第1年供款共

$1,639,596

第1年利息

$1,076,760

第1年共還本金

$562,836

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$88,804	$47,829	$136,633	$29,349,335
14	$88,659	$47,974	$136,633	$29,301,362
15	$88,515	$48,118	$136,633	$29,253,243
16	$88,369	$48,264	$136,633	$29,204,979
17	$88,223	$48,410	$136,633	$29,156,570
18	$88,077	$48,556	$136,633	$29,108,014
19	$87,930	$48,703	$136,633	$29,059,311
20	$87,783	$48,850	$136,633	$29,010,462
21	$87,636	$48,997	$136,633	$28,961,465
22	$87,488	$49,145	$136,633	$28,912,319
23	$87,339	$49,294	$136,633	$28,863,026
24	$87,190	$49,443	$136,633	$28,813,583

第2年供款共

$1,639,596

第2年利息

$1,056,015

第2年共還本金

$583,581

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$87,041	$49,592	$136,633	$28,763,991
26	$86,891	$49,742	$136,633	$28,714,249
27	$86,741	$49,892	$136,633	$28,664,357
28	$86,590	$50,043	$136,633	$28,614,315
29	$86,439	$50,194	$136,633	$28,564,121
30	$86,287	$50,346	$136,633	$28,513,775
31	$86,135	$50,498	$136,633	$28,463,278
32	$85,983	$50,650	$136,633	$28,412,628
33	$85,830	$50,803	$136,633	$28,361,824
34	$85,676	$50,957	$136,633	$28,310,868
35	$85,522	$51,111	$136,633	$28,259,757
36	$85,368	$51,265	$136,633	$28,208,492

第3年供款共

$1,639,596

第3年利息

$1,034,505

第3年共還本金

$605,091

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$85,213	$51,420	$136,633	$28,157,072
38	$85,058	$51,575	$136,633	$28,105,497
39	$84,902	$51,731	$136,633	$28,053,766
40	$84,746	$51,887	$136,633	$28,001,879
41	$84,589	$52,044	$136,633	$27,949,835
42	$84,432	$52,201	$136,633	$27,897,634
43	$84,274	$52,359	$136,633	$27,845,275
44	$84,116	$52,517	$136,633	$27,792,758
45	$83,957	$52,676	$136,633	$27,740,082
46	$83,798	$52,835	$136,633	$27,687,248
47	$83,639	$52,994	$136,633	$27,634,253
48	$83,478	$53,154	$136,633	$27,581,099

第4年供款共

$1,639,596

第4年利息

$1,012,202

第4年共還本金

$627,394

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$83,318	$53,315	$136,633	$27,527,784
50	$83,157	$53,476	$136,633	$27,474,308
51	$82,995	$53,638	$136,633	$27,420,670
52	$82,833	$53,800	$136,633	$27,366,870
53	$82,671	$53,962	$136,633	$27,312,908
54	$82,508	$54,125	$136,633	$27,258,783
55	$82,344	$54,289	$136,633	$27,204,494
56	$82,180	$54,453	$136,633	$27,150,041
57	$82,016	$54,617	$136,633	$27,095,424
58	$81,851	$54,782	$136,633	$27,040,642
59	$81,685	$54,948	$136,633	$26,985,694
60	$81,519	$55,114	$136,633	$26,930,580

第5年供款共

$1,639,596

第5年利息

$989,077

第5年共還本金

$650,518

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$81,353	$55,280	$136,633	$26,875,300
62	$81,186	$55,447	$136,633	$26,819,853
63	$81,018	$55,615	$136,633	$26,764,238
64	$80,850	$55,783	$136,633	$26,708,456
65	$80,682	$55,951	$136,633	$26,652,505
66	$80,513	$56,120	$136,633	$26,596,384
67	$80,343	$56,290	$136,633	$26,540,095
68	$80,173	$56,460	$136,633	$26,483,635
69	$80,003	$56,630	$136,633	$26,427,005
70	$79,832	$56,801	$136,633	$26,370,203
71	$79,660	$56,973	$136,633	$26,313,230
72	$79,488	$57,145	$136,633	$26,256,085

第6年供款共

$1,639,596

第6年利息

$965,100

第6年共還本金

$674,495

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$79,315	$57,318	$136,633	$26,198,767
74	$79,142	$57,491	$136,633	$26,141,277
75	$78,968	$57,665	$136,633	$26,083,612
76	$78,794	$57,839	$136,633	$26,025,773
77	$78,620	$58,013	$136,633	$25,967,760
78	$78,444	$58,189	$136,633	$25,909,571
79	$78,268	$58,364	$136,633	$25,851,207
80	$78,092	$58,541	$136,633	$25,792,666
81	$77,915	$58,718	$136,633	$25,733,948
82	$77,738	$58,895	$136,633	$25,675,053
83	$77,560	$59,073	$136,633	$25,615,980
84	$77,382	$59,251	$136,633	$25,556,729

第7年供款共

$1,639,596

第7年利息

$940,240

第7年共還本金

$699,356

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$77,203	$59,430	$136,633	$25,497,299
86	$77,023	$59,610	$136,633	$25,437,689
87	$76,843	$59,790	$136,633	$25,377,899
88	$76,662	$59,971	$136,633	$25,317,928
89	$76,481	$60,152	$136,633	$25,257,777
90	$76,300	$60,333	$136,633	$25,197,443
91	$76,117	$60,516	$136,633	$25,136,927
92	$75,934	$60,699	$136,633	$25,076,229
93	$75,751	$60,882	$136,633	$25,015,347
94	$75,567	$61,066	$136,633	$24,954,281
95	$75,383	$61,250	$136,633	$24,893,031
96	$75,198	$61,435	$136,633	$24,831,596

第8年供款共

$1,639,596

第8年利息

$914,462

第8年共還本金

$725,133

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$75,012	$61,621	$136,633	$24,769,975
98	$74,826	$61,807	$136,633	$24,708,168
99	$74,639	$61,994	$136,633	$24,646,174
100	$74,452	$62,181	$136,633	$24,583,993
101	$74,264	$62,369	$136,633	$24,521,624
102	$74,076	$62,557	$136,633	$24,459,067
103	$73,887	$62,746	$136,633	$24,396,321
104	$73,697	$62,936	$136,633	$24,333,385
105	$73,507	$63,126	$136,633	$24,270,259
106	$73,316	$63,317	$136,633	$24,206,943
107	$73,125	$63,508	$136,633	$24,143,435
108	$72,933	$63,700	$136,633	$24,079,735

第9年供款共

$1,639,596

第9年利息

$887,735

第9年共還本金

$751,861

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$72,741	$63,892	$136,633	$24,015,843
110	$72,548	$64,085	$136,633	$23,951,758
111	$72,354	$64,279	$136,633	$23,887,479
112	$72,160	$64,473	$136,633	$23,823,006
113	$71,965	$64,668	$136,633	$23,758,339
114	$71,770	$64,863	$136,633	$23,693,476
115	$71,574	$65,059	$136,633	$23,628,417
116	$71,378	$65,255	$136,633	$23,563,161
117	$71,180	$65,453	$136,633	$23,497,709
118	$70,983	$65,650	$136,633	$23,432,059
119	$70,784	$65,849	$136,633	$23,366,210
120	$70,585	$66,048	$136,633	$23,300,162

第10年供款共

$1,639,596

第10年利息

$860,023

第10年共還本金

$779,573

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$70,386	$66,247	$136,633	$23,233,915
122	$70,186	$66,447	$136,633	$23,167,468
123	$69,985	$66,648	$136,633	$23,100,820
124	$69,784	$66,849	$136,633	$23,033,971
125	$69,582	$67,051	$136,633	$22,966,920
126	$69,379	$67,254	$136,633	$22,899,666
127	$69,176	$67,457	$136,633	$22,832,209
128	$68,972	$67,661	$136,633	$22,764,548
129	$68,768	$67,865	$136,633	$22,696,683
130	$68,563	$68,070	$136,633	$22,628,613
131	$68,357	$68,276	$136,633	$22,560,338
132	$68,151	$68,482	$136,633	$22,491,856

第11年供款共

$1,639,596

第11年利息

$831,289

第11年共還本金

$808,307

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$67,944	$68,689	$136,633	$22,423,167
134	$67,737	$68,896	$136,633	$22,354,271
135	$67,529	$69,104	$136,633	$22,285,166
136	$67,320	$69,313	$136,633	$22,215,853
137	$67,110	$69,523	$136,633	$22,146,330
138	$66,900	$69,733	$136,633	$22,076,598
139	$66,690	$69,943	$136,633	$22,006,654
140	$66,478	$70,155	$136,633	$21,936,500
141	$66,267	$70,366	$136,633	$21,866,133
142	$66,054	$70,579	$136,633	$21,795,554
143	$65,841	$70,792	$136,633	$21,724,762
144	$65,627	$71,006	$136,633	$21,653,756

第12年供款共

$1,639,596

第12年利息

$801,496

第12年共還本金

$838,100

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$65,412	$71,221	$136,633	$21,582,536
146	$65,197	$71,436	$136,633	$21,511,100
147	$64,981	$71,652	$136,633	$21,439,448
148	$64,765	$71,868	$136,633	$21,367,580
149	$64,548	$72,085	$136,633	$21,295,495
150	$64,330	$72,303	$136,633	$21,223,192
151	$64,112	$72,521	$136,633	$21,150,671
152	$63,893	$72,740	$136,633	$21,077,931
153	$63,673	$72,960	$136,633	$21,004,971
154	$63,453	$73,180	$136,633	$20,931,790
155	$63,231	$73,402	$136,633	$20,858,389
156	$63,010	$73,623	$136,633	$20,784,766

第13年供款共

$1,639,596

第13年利息

$770,605

第13年共還本金

$868,991

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$62,787	$73,846	$136,633	$20,710,920
158	$62,564	$74,069	$136,633	$20,636,851
159	$62,340	$74,292	$136,633	$20,562,559
160	$62,116	$74,517	$136,633	$20,488,042
161	$61,891	$74,742	$136,633	$20,413,300
162	$61,665	$74,968	$136,633	$20,338,332
163	$61,439	$75,194	$136,633	$20,263,138
164	$61,212	$75,421	$136,633	$20,187,716
165	$60,984	$75,649	$136,633	$20,112,067
166	$60,755	$75,878	$136,633	$20,036,189
167	$60,526	$76,107	$136,633	$19,960,082
168	$60,296	$76,337	$136,633	$19,883,745

第14年供款共

$1,639,596

第14年利息

$738,576

第14年共還本金

$901,020

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$60,065	$76,567	$136,633	$19,807,178
170	$59,834	$76,799	$136,633	$19,730,379
171	$59,602	$77,031	$136,633	$19,653,348
172	$59,369	$77,263	$136,633	$19,576,085
173	$59,136	$77,497	$136,633	$19,498,588
174	$58,902	$77,731	$136,633	$19,420,857
175	$58,667	$77,966	$136,633	$19,342,891
176	$58,432	$78,201	$136,633	$19,264,690
177	$58,195	$78,438	$136,633	$19,186,252
178	$57,958	$78,674	$136,633	$19,107,578
179	$57,721	$78,912	$136,633	$19,028,666
180	$57,482	$79,151	$136,633	$18,949,515

第15年供款共

$1,639,596

第15年利息

$705,365

第15年共還本金

$934,230

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$57,243	$79,390	$136,633	$18,870,126
182	$57,004	$79,629	$136,633	$18,790,496
183	$56,763	$79,870	$136,633	$18,710,626
184	$56,522	$80,111	$136,633	$18,630,515
185	$56,280	$80,353	$136,633	$18,550,161
186	$56,037	$80,596	$136,633	$18,469,565
187	$55,793	$80,839	$136,633	$18,388,726
188	$55,549	$81,084	$136,633	$18,307,642
189	$55,304	$81,329	$136,633	$18,226,314
190	$55,059	$81,574	$136,633	$18,144,739
191	$54,812	$81,821	$136,633	$18,062,919
192	$54,565	$82,068	$136,633	$17,980,851

第16年供款共

$1,639,596

第16年利息

$670,931

第16年共還本金

$968,664

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$54,317	$82,316	$136,633	$17,898,535
194	$54,068	$82,564	$136,633	$17,815,970
195	$53,819	$82,814	$136,633	$17,733,156
196	$53,569	$83,064	$136,633	$17,650,092
197	$53,318	$83,315	$136,633	$17,566,777
198	$53,066	$83,567	$136,633	$17,483,211
199	$52,814	$83,819	$136,633	$17,399,392
200	$52,561	$84,072	$136,633	$17,315,319
201	$52,307	$84,326	$136,633	$17,230,993
202	$52,052	$84,581	$136,633	$17,146,412
203	$51,796	$84,837	$136,633	$17,061,576
204	$51,540	$85,093	$136,633	$16,976,483

第17年供款共

$1,639,596

第17年利息

$635,228

第17年共還本金

$1,004,368

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$51,283	$85,350	$136,633	$16,891,133
206	$51,025	$85,608	$136,633	$16,805,525
207	$50,767	$85,866	$136,633	$16,719,659
208	$50,507	$86,126	$136,633	$16,633,533
209	$50,247	$86,386	$136,633	$16,547,147
210	$49,986	$86,647	$136,633	$16,460,501
211	$49,724	$86,909	$136,633	$16,373,592
212	$49,462	$87,171	$136,633	$16,286,421
213	$49,199	$87,434	$136,633	$16,198,987
214	$48,934	$87,699	$136,633	$16,111,288
215	$48,670	$87,963	$136,633	$16,023,325
216	$48,404	$88,229	$136,633	$15,935,095

第18年供款共

$1,639,596

第18年利息

$598,208

第18年共還本金

$1,041,387

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$48,137	$88,496	$136,633	$15,846,600
218	$47,870	$88,763	$136,633	$15,757,837
219	$47,602	$89,031	$136,633	$15,668,806
220	$47,333	$89,300	$136,633	$15,579,505
221	$47,063	$89,570	$136,633	$15,489,936
222	$46,793	$89,840	$136,633	$15,400,095
223	$46,521	$90,112	$136,633	$15,309,983
224	$46,249	$90,384	$136,633	$15,219,599
225	$45,976	$90,657	$136,633	$15,128,942
226	$45,702	$90,931	$136,633	$15,038,011
227	$45,427	$91,206	$136,633	$14,946,806
228	$45,152	$91,481	$136,633	$14,855,324

第19年供款共

$1,639,596

第19年利息

$559,825

第19年共還本金

$1,079,771

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$44,875	$91,758	$136,633	$14,763,567
230	$44,598	$92,035	$136,633	$14,671,532
231	$44,320	$92,313	$136,633	$14,579,219
232	$44,041	$92,592	$136,633	$14,486,628
233	$43,762	$92,871	$136,633	$14,393,757
234	$43,481	$93,152	$136,633	$14,300,605
235	$43,200	$93,433	$136,633	$14,207,172
236	$42,917	$93,715	$136,633	$14,113,456
237	$42,634	$93,999	$136,633	$14,019,457
238	$42,350	$94,283	$136,633	$13,925,175
239	$42,066	$94,567	$136,633	$13,830,608
240	$41,780	$94,853	$136,633	$13,735,755

第20年供款共

$1,639,596

第20年利息

$520,026

第20年共還本金

$1,119,570

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$41,493	$95,140	$136,633	$13,640,615
242	$41,206	$95,427	$136,633	$13,545,188
243	$40,918	$95,715	$136,633	$13,449,473
244	$40,629	$96,004	$136,633	$13,353,469
245	$40,339	$96,294	$136,633	$13,257,174
246	$40,048	$96,585	$136,633	$13,160,589
247	$39,756	$96,877	$136,633	$13,063,712
248	$39,463	$97,170	$136,633	$12,966,542
249	$39,170	$97,463	$136,633	$12,869,079
250	$38,875	$97,758	$136,633	$12,771,321
251	$38,580	$98,053	$136,633	$12,673,268
252	$38,284	$98,349	$136,633	$12,574,919

第21年供款共

$1,639,596

第21年利息

$478,760

第21年共還本金

$1,160,835

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$37,987	$98,646	$136,633	$12,476,273
254	$37,689	$98,944	$136,633	$12,377,329
255	$37,390	$99,243	$136,633	$12,278,086
256	$37,090	$99,543	$136,633	$12,178,543
257	$36,789	$99,844	$136,633	$12,078,699
258	$36,488	$100,145	$136,633	$11,978,554
259	$36,185	$100,448	$136,633	$11,878,106
260	$35,882	$100,751	$136,633	$11,777,355
261	$35,577	$101,056	$136,633	$11,676,299
262	$35,272	$101,361	$136,633	$11,574,939
263	$34,966	$101,667	$136,633	$11,473,272
264	$34,659	$101,974	$136,633	$11,371,297

第22年供款共

$1,639,596

第22年利息

$435,974

第22年共還本金

$1,203,622

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$34,351	$102,282	$136,633	$11,269,015
266	$34,042	$102,591	$136,633	$11,166,424
267	$33,732	$102,901	$136,633	$11,063,523
268	$33,421	$103,212	$136,633	$10,960,311
269	$33,109	$103,524	$136,633	$10,856,787
270	$32,797	$103,836	$136,633	$10,752,951
271	$32,483	$104,150	$136,633	$10,648,801
272	$32,168	$104,465	$136,633	$10,544,336
273	$31,853	$104,780	$136,633	$10,439,556
274	$31,536	$105,097	$136,633	$10,334,459
275	$31,219	$105,414	$136,633	$10,229,045
276	$30,900	$105,733	$136,633	$10,123,312

第23年供款共

$1,639,596

第23年利息

$391,610

第23年共還本金

$1,247,985

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$30,581	$106,052	$136,633	$10,017,260
278	$30,260	$106,372	$136,633	$9,910,888
279	$29,939	$106,694	$136,633	$9,804,194
280	$29,617	$107,016	$136,633	$9,697,178
281	$29,294	$107,339	$136,633	$9,589,838
282	$28,969	$107,664	$136,633	$9,482,174
283	$28,644	$107,989	$136,633	$9,374,186
284	$28,318	$108,315	$136,633	$9,265,870
285	$27,991	$108,642	$136,633	$9,157,228
286	$27,662	$108,971	$136,633	$9,048,258
287	$27,333	$109,300	$136,633	$8,938,958
288	$27,003	$109,630	$136,633	$8,829,328

第24年供款共

$1,639,596

第24年利息

$345,612

第24年共還本金

$1,293,984

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$26,672	$109,961	$136,633	$8,719,367
290	$26,340	$110,293	$136,633	$8,609,074
291	$26,007	$110,626	$136,633	$8,498,447
292	$25,672	$110,961	$136,633	$8,387,487
293	$25,337	$111,296	$136,633	$8,276,191
294	$25,001	$111,632	$136,633	$8,164,559
295	$24,664	$111,969	$136,633	$8,052,590
296	$24,326	$112,307	$136,633	$7,940,282
297	$23,986	$112,647	$136,633	$7,827,636
298	$23,646	$112,987	$136,633	$7,714,649
299	$23,305	$113,328	$136,633	$7,601,320
300	$22,962	$113,671	$136,633	$7,487,650

第25年供款共

$1,639,596

第25年利息

$297,917

第25年共還本金

$1,341,678

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$22,619	$114,014	$136,633	$7,373,636
302	$22,275	$114,358	$136,633	$7,259,277
303	$21,929	$114,704	$136,633	$7,144,573
304	$21,583	$115,050	$136,633	$7,029,523
305	$21,235	$115,398	$136,633	$6,914,125
306	$20,886	$115,747	$136,633	$6,798,379
307	$20,537	$116,096	$136,633	$6,682,282
308	$20,186	$116,447	$136,633	$6,565,835
309	$19,834	$116,799	$136,633	$6,449,037
310	$19,481	$117,152	$136,633	$6,331,885
311	$19,128	$117,505	$136,633	$6,214,380
312	$18,773	$117,860	$136,633	$6,096,519

第26年供款共

$1,639,596

第26年利息

$248,465

第26年共還本金

$1,391,130

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$18,417	$118,216	$136,633	$5,978,303
314	$18,059	$118,574	$136,633	$5,859,730
315	$17,701	$118,932	$136,633	$5,740,798
316	$17,342	$119,291	$136,633	$5,621,507
317	$16,982	$119,651	$136,633	$5,501,856
318	$16,620	$120,013	$136,633	$5,381,843
319	$16,258	$120,375	$136,633	$5,261,467
320	$15,894	$120,739	$136,633	$5,140,728
321	$15,529	$121,104	$136,633	$5,019,625
322	$15,163	$121,470	$136,633	$4,898,155
323	$14,797	$121,836	$136,633	$4,776,319
324	$14,428	$122,205	$136,633	$4,654,114

第27年供款共

$1,639,596

第27年利息

$197,190

第27年共還本金

$1,442,405

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$14,059	$122,574	$136,633	$4,531,541
326	$13,689	$122,944	$136,633	$4,408,597
327	$13,318	$123,315	$136,633	$4,285,281
328	$12,945	$123,688	$136,633	$4,161,594
329	$12,571	$124,061	$136,633	$4,037,532
330	$12,197	$124,436	$136,633	$3,913,096
331	$11,821	$124,812	$136,633	$3,788,284
332	$11,444	$125,189	$136,633	$3,663,094
333	$11,066	$125,567	$136,633	$3,537,527
334	$10,686	$125,947	$136,633	$3,411,580
335	$10,306	$126,327	$136,633	$3,285,253
336	$9,924	$126,709	$136,633	$3,158,544

第28年供款共

$1,639,596

第28年利息

$144,026

第28年共還本金

$1,495,570

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$9,541	$127,092	$136,633	$3,031,453
338	$9,158	$127,475	$136,633	$2,903,977
339	$8,772	$127,861	$136,633	$2,776,117
340	$8,386	$128,247	$136,633	$2,647,870
341	$7,999	$128,634	$136,633	$2,519,236
342	$7,610	$129,023	$136,633	$2,390,213
343	$7,220	$129,413	$136,633	$2,260,801
344	$6,830	$129,803	$136,633	$2,130,997
345	$6,437	$130,196	$136,633	$2,000,802
346	$6,044	$130,589	$136,633	$1,870,213
347	$5,650	$130,983	$136,633	$1,739,229
348	$5,254	$131,379	$136,633	$1,607,850

第29年供款共

$1,639,596

第29年利息

$88,901

第29年共還本金

$1,550,694

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,857	$131,776	$136,633	$1,476,074
350	$4,459	$132,174	$136,633	$1,343,900
351	$4,060	$132,573	$136,633	$1,211,327
352	$3,659	$132,974	$136,633	$1,078,353
353	$3,258	$133,375	$136,633	$944,978
354	$2,855	$133,778	$136,633	$811,200
355	$2,450	$134,182	$136,633	$677,017
356	$2,045	$134,588	$136,633	$542,429
357	$1,639	$134,994	$136,633	$407,435
358	$1,231	$135,402	$136,633	$272,033
359	$822	$135,811	$136,633	$136,221
360	$412	$136,221	$136,633	$0

第30年供款共

$1,639,596

第30年利息

$31,745

第30年共還本金

$1,607,850

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$27,557,870

免責聲明

筍盤推介

按揭保險費
info