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$20,255,575

每月供款
$89,127

首期

$-12,160,000

總貸款額

$20,160,000

總利息

$11,925,575

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,830,000

按月供比率計算

$178,253

置業成本總預算

HK$-11,830,000

首期

$-12,160,000
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

$178,253

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

馬鞍山翠擁華庭第05座

thumb_up

翠擁華庭大3房內園池景東南方向有工人房

實

816 呎

@10,417

建

1,052 呎

@8,080

local_offer 低水筍價

售$850 萬

實

816 呎

@10,417

建

1,052 呎

@8,080

售$850 萬

local_offer 低水筍價

西貢 Marina Cove

thumb_up

匡湖居分層靚景

實

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水筍價

售$728 萬

實

533 呎

@13,659

建

650 呎

@11,200

售$728 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山泓碧第03座

thumb_up

泓碧 2房靚裝

實

483 呎

@16,563

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

售$800 萬

實

483 呎

@16,563

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山迎海第01期第05座

thumb_up

高層開揚, 鐵路靚盤

實

483 呎

@14,493

建

605 呎

@11,570

local_fire_department 至HIT

售$700 萬

實

483 呎

@14,493

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@14,659

local_fire_department 至HIT

售$730 萬

實

498 呎

@14,659

售$730 萬

local_fire_department 至HIT

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

沙田隔田村南滘

thumb_up

罕有放售二樓連天台,不用每呎一万

建

700 呎

@11,429

real_estate_agent 罕有放盤

售$800 萬

建

700 呎

@11,429

售$800 萬

real_estate_agent 罕有放盤

馬鞍山天宇海第5B座

thumb_up

東南高層直廳

實

666 呎

@13,213

建

877 呎

@10,034

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

666 呎

@13,213

建

877 呎

@10,034

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

馬鞍山迎海第01期第05座

thumb_up

罕有靓則,高層全海景，特大兩房套房+多用途房 (已租)

實

582 呎

@15,120

建

753 呎

@11,687

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

售$880 萬

實

582 呎

@15,120

建

753 呎

@11,687

售$880 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

西貢 ~優質屋苑~優質管理~市中心,樓齡新~

thumb_up

逸瓏園

實

667 呎

@13,193

local_fire_department 至HIT

售$880 萬

實

667 呎

@13,193

售$880 萬

local_fire_department 至HIT

沙田帝堡城第06座

thumb_up

罕有玻璃屋連天台　新鴻基名牌兩房

實

580 呎

@13,448

建

726 呎

@10,744

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

580 呎

@13,448

建

726 呎

@10,744

售$780 萬

local_fire_department 至HIT hotel_class 樓王

獨家

大埔雲滙第02期第09座

thumb_up

【特色單位】天台2房！

實

466 呎

@16,416

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$765 萬

實

466 呎

@16,416

售$765 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$120,656	$92,715	$75,977	$64,843
1.500	$125,142	$97,281	$80,627	$69,576
2.000	$129,731	$101,986	$85,449	$74,515
2.500	$134,425	$106,828	$90,441	$79,656
3.000	$139,221	$111,807	$95,601	$84,995
3.375	$142,886	$115,629	$99,579	$89,127
3.500	$144,120	$116,920	$100,926	$90,527
4.000	$149,121	$122,166	$106,412	$96,247
4.500	$154,223	$127,542	$112,056	$102,148
5.000	$159,424	$133,047	$117,853	$108,223
5.500	$164,724	$138,678	$123,800	$114,466
6.000	$170,122	$144,433	$129,891	$120,869

每月供款$89,127

年期

30年

貸款金額

$20,160,000

總利息

$11,925,575

總貸款連利息

$32,085,575

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$56,700	$32,427	$89,127	$20,127,573
2	$56,609	$32,518	$89,127	$20,095,056
3	$56,517	$32,609	$89,127	$20,062,446
4	$56,426	$32,701	$89,127	$20,029,745
5	$56,334	$32,793	$89,127	$19,996,952
6	$56,241	$32,885	$89,127	$19,964,067
7	$56,149	$32,978	$89,127	$19,931,090
8	$56,056	$33,070	$89,127	$19,898,019
9	$55,963	$33,163	$89,127	$19,864,856
10	$55,870	$33,257	$89,127	$19,831,599
11	$55,776	$33,350	$89,127	$19,798,249
12	$55,683	$33,444	$89,127	$19,764,805

第1年供款共

$1,069,519

第1年利息

$674,324

第1年共還本金

$395,195

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$55,589	$33,538	$89,127	$19,731,267
14	$55,494	$33,632	$89,127	$19,697,634
15	$55,400	$33,727	$89,127	$19,663,907
16	$55,305	$33,822	$89,127	$19,630,086
17	$55,210	$33,917	$89,127	$19,596,169
18	$55,114	$34,012	$89,127	$19,562,156
19	$55,019	$34,108	$89,127	$19,528,048
20	$54,923	$34,204	$89,127	$19,493,844
21	$54,826	$34,300	$89,127	$19,459,544
22	$54,730	$34,397	$89,127	$19,425,147
23	$54,633	$34,493	$89,127	$19,390,654
24	$54,536	$34,590	$89,127	$19,356,064

第2年供款共

$1,069,519

第2年利息

$660,778

第2年共還本金

$408,741

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$54,439	$34,688	$89,127	$19,321,376
26	$54,341	$34,785	$89,127	$19,286,591
27	$54,244	$34,883	$89,127	$19,251,708
28	$54,145	$34,981	$89,127	$19,216,727
29	$54,047	$35,080	$89,127	$19,181,647
30	$53,948	$35,178	$89,127	$19,146,469
31	$53,849	$35,277	$89,127	$19,111,192
32	$53,750	$35,376	$89,127	$19,075,815
33	$53,651	$35,476	$89,127	$19,040,339
34	$53,551	$35,576	$89,127	$19,004,764
35	$53,451	$35,676	$89,127	$18,969,088
36	$53,351	$35,776	$89,127	$18,933,312

第3年供款共

$1,069,519

第3年利息

$646,768

第3年共還本金

$422,752

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$53,250	$35,877	$89,127	$18,897,435
38	$53,149	$35,978	$89,127	$18,861,458
39	$53,048	$36,079	$89,127	$18,825,379
40	$52,946	$36,180	$89,127	$18,789,199
41	$52,845	$36,282	$89,127	$18,752,917
42	$52,743	$36,384	$89,127	$18,716,533
43	$52,640	$36,486	$89,127	$18,680,046
44	$52,538	$36,589	$89,127	$18,643,458
45	$52,435	$36,692	$89,127	$18,606,766
46	$52,332	$36,795	$89,127	$18,569,971
47	$52,228	$36,899	$89,127	$18,533,072
48	$52,124	$37,002	$89,127	$18,496,070

第4年供款共

$1,069,519

第4年利息

$632,277

第4年共還本金

$437,242

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$52,020	$37,106	$89,127	$18,458,963
50	$51,916	$37,211	$89,127	$18,421,753
51	$51,811	$37,315	$89,127	$18,384,437
52	$51,706	$37,420	$89,127	$18,347,017
53	$51,601	$37,526	$89,127	$18,309,491
54	$51,495	$37,631	$89,127	$18,271,860
55	$51,390	$37,737	$89,127	$18,234,123
56	$51,283	$37,843	$89,127	$18,196,280
57	$51,177	$37,950	$89,127	$18,158,330
58	$51,070	$38,056	$89,127	$18,120,274
59	$50,963	$38,163	$89,127	$18,082,111
60	$50,856	$38,271	$89,127	$18,043,840

第5年供款共

$1,069,519

第5年利息

$617,289

第5年共還本金

$452,230

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$50,748	$38,378	$89,127	$18,005,462
62	$50,640	$38,486	$89,127	$17,966,975
63	$50,532	$38,594	$89,127	$17,928,381
64	$50,424	$38,703	$89,127	$17,889,678
65	$50,315	$38,812	$89,127	$17,850,866
66	$50,206	$38,921	$89,127	$17,811,945
67	$50,096	$39,031	$89,127	$17,772,915
68	$49,986	$39,140	$89,127	$17,733,774
69	$49,876	$39,250	$89,127	$17,694,524
70	$49,766	$39,361	$89,127	$17,655,163
71	$49,655	$39,471	$89,127	$17,615,692
72	$49,544	$39,582	$89,127	$17,576,109

第6年供款共

$1,069,519

第6年利息

$601,788

第6年共還本金

$467,731

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$49,433	$39,694	$89,127	$17,536,416
74	$49,321	$39,805	$89,127	$17,496,610
75	$49,209	$39,917	$89,127	$17,456,693
76	$49,097	$40,030	$89,127	$17,416,663
77	$48,984	$40,142	$89,127	$17,376,521
78	$48,871	$40,255	$89,127	$17,336,266
79	$48,758	$40,368	$89,127	$17,295,897
80	$48,645	$40,482	$89,127	$17,255,415
81	$48,531	$40,596	$89,127	$17,214,820
82	$48,417	$40,710	$89,127	$17,174,110
83	$48,302	$40,824	$89,127	$17,133,285
84	$48,187	$40,939	$89,127	$17,092,346

第7年供款共

$1,069,519

第7年利息

$585,756

第7年共還本金

$483,763

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$48,072	$41,054	$89,127	$17,051,292
86	$47,957	$41,170	$89,127	$17,010,122
87	$47,841	$41,286	$89,127	$16,968,836
88	$47,725	$41,402	$89,127	$16,927,435
89	$47,608	$41,518	$89,127	$16,885,916
90	$47,492	$41,635	$89,127	$16,844,281
91	$47,375	$41,752	$89,127	$16,802,529
92	$47,257	$41,869	$89,127	$16,760,660
93	$47,139	$41,987	$89,127	$16,718,673
94	$47,021	$42,105	$89,127	$16,676,567
95	$46,903	$42,224	$89,127	$16,634,344
96	$46,784	$42,343	$89,127	$16,592,001

第8年供款共

$1,069,519

第8年利息

$569,174

第8年共還本金

$500,345

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$46,665	$42,462	$89,127	$16,549,539
98	$46,546	$42,581	$89,127	$16,506,958
99	$46,426	$42,701	$89,127	$16,464,258
100	$46,306	$42,821	$89,127	$16,421,437
101	$46,185	$42,941	$89,127	$16,378,496
102	$46,065	$43,062	$89,127	$16,335,433
103	$45,943	$43,183	$89,127	$16,292,250
104	$45,822	$43,305	$89,127	$16,248,946
105	$45,700	$43,426	$89,127	$16,205,519
106	$45,578	$43,549	$89,127	$16,161,971
107	$45,456	$43,671	$89,127	$16,118,300
108	$45,333	$43,794	$89,127	$16,074,506

第9年供款共

$1,069,519

第9年利息

$552,024

第9年共還本金

$517,495

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$45,210	$43,917	$89,127	$16,030,589
110	$45,086	$44,041	$89,127	$15,986,548
111	$44,962	$44,164	$89,127	$15,942,384
112	$44,838	$44,289	$89,127	$15,898,095
113	$44,713	$44,413	$89,127	$15,853,682
114	$44,588	$44,538	$89,127	$15,809,144
115	$44,463	$44,663	$89,127	$15,764,480
116	$44,338	$44,789	$89,127	$15,719,691
117	$44,212	$44,915	$89,127	$15,674,776
118	$44,085	$45,041	$89,127	$15,629,735
119	$43,959	$45,168	$89,127	$15,584,567
120	$43,832	$45,295	$89,127	$15,539,272

第10年供款共

$1,069,519

第10年利息

$534,286

第10年共還本金

$535,234

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$43,704	$45,422	$89,127	$15,493,850
122	$43,576	$45,550	$89,127	$15,448,300
123	$43,448	$45,678	$89,127	$15,402,621
124	$43,320	$45,807	$89,127	$15,356,815
125	$43,191	$45,936	$89,127	$15,310,879
126	$43,062	$46,065	$89,127	$15,264,814
127	$42,932	$46,194	$89,127	$15,218,620
128	$42,802	$46,324	$89,127	$15,172,296
129	$42,672	$46,455	$89,127	$15,125,841
130	$42,541	$46,585	$89,127	$15,079,256
131	$42,410	$46,716	$89,127	$15,032,540
132	$42,279	$46,848	$89,127	$14,985,692

第11年供款共

$1,069,519

第11年利息

$515,939

第11年共還本金

$553,580

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$42,147	$46,979	$89,127	$14,938,713
134	$42,015	$47,111	$89,127	$14,891,601
135	$41,883	$47,244	$89,127	$14,844,357
136	$41,750	$47,377	$89,127	$14,796,981
137	$41,617	$47,510	$89,127	$14,749,471
138	$41,483	$47,644	$89,127	$14,701,827
139	$41,349	$47,778	$89,127	$14,654,049
140	$41,215	$47,912	$89,127	$14,606,137
141	$41,080	$48,047	$89,127	$14,558,090
142	$40,945	$48,182	$89,127	$14,509,908
143	$40,809	$48,317	$89,127	$14,461,591
144	$40,673	$48,453	$89,127	$14,413,137

第12年供款共

$1,069,519

第12年利息

$496,964

第12年共還本金

$572,555

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$40,537	$48,590	$89,127	$14,364,548
146	$40,400	$48,726	$89,127	$14,315,821
147	$40,263	$48,863	$89,127	$14,266,958
148	$40,126	$49,001	$89,127	$14,217,957
149	$39,988	$49,139	$89,127	$14,168,819
150	$39,850	$49,277	$89,127	$14,119,542
151	$39,711	$49,415	$89,127	$14,070,127
152	$39,572	$49,554	$89,127	$14,020,572
153	$39,433	$49,694	$89,127	$13,970,878
154	$39,293	$49,834	$89,127	$13,921,045
155	$39,153	$49,974	$89,127	$13,871,071
156	$39,012	$50,114	$89,127	$13,820,957

第13年供款共

$1,069,519

第13年利息

$477,339

第13年共還本金

$592,180

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$38,871	$50,255	$89,127	$13,770,702
158	$38,730	$50,396	$89,127	$13,720,305
159	$38,588	$50,538	$89,127	$13,669,767
160	$38,446	$50,680	$89,127	$13,619,087
161	$38,304	$50,823	$89,127	$13,568,264
162	$38,161	$50,966	$89,127	$13,517,298
163	$38,017	$51,109	$89,127	$13,466,189
164	$37,874	$51,253	$89,127	$13,414,936
165	$37,730	$51,397	$89,127	$13,363,539
166	$37,585	$51,542	$89,127	$13,311,997
167	$37,440	$51,687	$89,127	$13,260,311
168	$37,295	$51,832	$89,127	$13,208,479

第14年供款共

$1,069,519

第14年利息

$457,041

第14年共還本金

$612,478

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$37,149	$51,978	$89,127	$13,156,501
170	$37,003	$52,124	$89,127	$13,104,377
171	$36,856	$52,271	$89,127	$13,052,106
172	$36,709	$52,418	$89,127	$12,999,689
173	$36,562	$52,565	$89,127	$12,947,124
174	$36,414	$52,713	$89,127	$12,894,411
175	$36,266	$52,861	$89,127	$12,841,550
176	$36,117	$53,010	$89,127	$12,788,540
177	$35,968	$53,159	$89,127	$12,735,381
178	$35,818	$53,308	$89,127	$12,682,073
179	$35,668	$53,458	$89,127	$12,628,615
180	$35,518	$53,609	$89,127	$12,575,006

第15年供款共

$1,069,519

第15年利息

$436,047

第15年共還本金

$633,472

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$35,367	$53,759	$89,127	$12,521,247
182	$35,216	$53,911	$89,127	$12,467,336
183	$35,064	$54,062	$89,127	$12,413,274
184	$34,912	$54,214	$89,127	$12,359,060
185	$34,760	$54,367	$89,127	$12,304,693
186	$34,607	$54,520	$89,127	$12,250,173
187	$34,454	$54,673	$89,127	$12,195,500
188	$34,300	$54,827	$89,127	$12,140,674
189	$34,146	$54,981	$89,127	$12,085,693
190	$33,991	$55,136	$89,127	$12,030,557
191	$33,836	$55,291	$89,127	$11,975,266
192	$33,680	$55,446	$89,127	$11,919,820

第16年供款共

$1,069,519

第16年利息

$414,333

第16年共還本金

$655,186

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$33,524	$55,602	$89,127	$11,864,218
194	$33,368	$55,758	$89,127	$11,808,460
195	$33,211	$55,915	$89,127	$11,752,544
196	$33,054	$56,073	$89,127	$11,696,472
197	$32,896	$56,230	$89,127	$11,640,242
198	$32,738	$56,388	$89,127	$11,583,853
199	$32,580	$56,547	$89,127	$11,527,306
200	$32,421	$56,706	$89,127	$11,470,600
201	$32,261	$56,866	$89,127	$11,413,735
202	$32,101	$57,025	$89,127	$11,356,709
203	$31,941	$57,186	$89,127	$11,299,523
204	$31,780	$57,347	$89,127	$11,242,177

第17年供款共

$1,069,519

第17年利息

$391,875

第17年共還本金

$677,644

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$31,619	$57,508	$89,127	$11,184,669
206	$31,457	$57,670	$89,127	$11,126,999
207	$31,295	$57,832	$89,127	$11,069,167
208	$31,132	$57,995	$89,127	$11,011,172
209	$30,969	$58,158	$89,127	$10,953,015
210	$30,805	$58,321	$89,127	$10,894,693
211	$30,641	$58,485	$89,127	$10,836,208
212	$30,477	$58,650	$89,127	$10,777,558
213	$30,312	$58,815	$89,127	$10,718,744
214	$30,146	$58,980	$89,127	$10,659,764
215	$29,981	$59,146	$89,127	$10,600,618
216	$29,814	$59,312	$89,127	$10,541,305

第18年供款共

$1,069,519

第18年利息

$368,648

第18年共還本金

$700,871

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$29,647	$59,479	$89,127	$10,481,826
218	$29,480	$59,646	$89,127	$10,422,180
219	$29,312	$59,814	$89,127	$10,362,365
220	$29,144	$59,982	$89,127	$10,302,383
221	$28,975	$60,151	$89,127	$10,242,232
222	$28,806	$60,320	$89,127	$10,181,911
223	$28,637	$60,490	$89,127	$10,121,422
224	$28,466	$60,660	$89,127	$10,060,761
225	$28,296	$60,831	$89,127	$9,999,931
226	$28,125	$61,002	$89,127	$9,938,929
227	$27,953	$61,173	$89,127	$9,877,756
228	$27,781	$61,345	$89,127	$9,816,410

第19年供款共

$1,069,519

第19年利息

$344,624

第19年共還本金

$724,895

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$27,609	$61,518	$89,127	$9,754,892
230	$27,436	$61,691	$89,127	$9,693,201
231	$27,262	$61,864	$89,127	$9,631,337
232	$27,088	$62,038	$89,127	$9,569,298
233	$26,914	$62,213	$89,127	$9,507,085
234	$26,739	$62,388	$89,127	$9,444,697
235	$26,563	$62,563	$89,127	$9,382,134
236	$26,387	$62,739	$89,127	$9,319,395
237	$26,211	$62,916	$89,127	$9,256,479
238	$26,034	$63,093	$89,127	$9,193,386
239	$25,856	$63,270	$89,127	$9,130,116
240	$25,678	$63,448	$89,127	$9,066,668

第20年供款共

$1,069,519

第20年利息

$319,777

第20年共還本金

$749,742

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$25,500	$63,627	$89,127	$9,003,041
242	$25,321	$63,806	$89,127	$8,939,236
243	$25,142	$63,985	$89,127	$8,875,251
244	$24,962	$64,165	$89,127	$8,811,086
245	$24,781	$64,345	$89,127	$8,746,740
246	$24,600	$64,526	$89,127	$8,682,214
247	$24,419	$64,708	$89,127	$8,617,506
248	$24,237	$64,890	$89,127	$8,552,616
249	$24,054	$65,072	$89,127	$8,487,544
250	$23,871	$65,255	$89,127	$8,422,288
251	$23,688	$65,439	$89,127	$8,356,850
252	$23,504	$65,623	$89,127	$8,291,227

第21年供款共

$1,069,519

第21年利息

$294,078

第21年共還本金

$775,441

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$23,319	$65,808	$89,127	$8,225,419
254	$23,134	$65,993	$89,127	$8,159,426
255	$22,948	$66,178	$89,127	$8,093,248
256	$22,762	$66,364	$89,127	$8,026,884
257	$22,576	$66,551	$89,127	$7,960,333
258	$22,388	$66,738	$89,127	$7,893,595
259	$22,201	$66,926	$89,127	$7,826,669
260	$22,013	$67,114	$89,127	$7,759,555
261	$21,824	$67,303	$89,127	$7,692,252
262	$21,634	$67,492	$89,127	$7,624,760
263	$21,445	$67,682	$89,127	$7,557,078
264	$21,254	$67,872	$89,127	$7,489,206

第22年供款共

$1,069,519

第22年利息

$267,498

第22年共還本金

$802,021

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$21,063	$68,063	$89,127	$7,421,142
266	$20,872	$68,255	$89,127	$7,352,888
267	$20,680	$68,447	$89,127	$7,284,441
268	$20,487	$68,639	$89,127	$7,215,802
269	$20,294	$68,832	$89,127	$7,146,970
270	$20,101	$69,026	$89,127	$7,077,944
271	$19,907	$69,220	$89,127	$7,008,724
272	$19,712	$69,415	$89,127	$6,939,310
273	$19,517	$69,610	$89,127	$6,869,700
274	$19,321	$69,806	$89,127	$6,799,894
275	$19,125	$70,002	$89,127	$6,729,892
276	$18,928	$70,199	$89,127	$6,659,694

第23年供款共

$1,069,519

第23年利息

$240,007

第23年共還本金

$829,512

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$18,730	$70,396	$89,127	$6,589,297
278	$18,532	$70,594	$89,127	$6,518,703
279	$18,334	$70,793	$89,127	$6,447,911
280	$18,135	$70,992	$89,127	$6,376,919
281	$17,935	$71,192	$89,127	$6,305,727
282	$17,735	$71,392	$89,127	$6,234,335
283	$17,534	$71,593	$89,127	$6,162,743
284	$17,333	$71,794	$89,127	$6,090,949
285	$17,131	$71,996	$89,127	$6,018,953
286	$16,928	$72,198	$89,127	$5,946,755
287	$16,725	$72,401	$89,127	$5,874,354
288	$16,522	$72,605	$89,127	$5,801,749

第24年供款共

$1,069,519

第24年利息

$211,574

第24年共還本金

$857,945

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,317	$72,809	$89,127	$5,728,939
290	$16,113	$73,014	$89,127	$5,655,925
291	$15,907	$73,219	$89,127	$5,582,706
292	$15,701	$73,425	$89,127	$5,509,281
293	$15,495	$73,632	$89,127	$5,435,649
294	$15,288	$73,839	$89,127	$5,361,810
295	$15,080	$74,047	$89,127	$5,287,764
296	$14,872	$74,255	$89,127	$5,213,509
297	$14,663	$74,464	$89,127	$5,139,046
298	$14,454	$74,673	$89,127	$5,064,372
299	$14,244	$74,883	$89,127	$4,989,489
300	$14,033	$75,094	$89,127	$4,914,396

第25年供款共

$1,069,519

第25年利息

$182,166

第25年共還本金

$887,353

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,822	$75,305	$89,127	$4,839,091
302	$13,610	$75,517	$89,127	$4,763,574
303	$13,398	$75,729	$89,127	$4,687,845
304	$13,185	$75,942	$89,127	$4,611,903
305	$12,971	$76,156	$89,127	$4,535,748
306	$12,757	$76,370	$89,127	$4,459,378
307	$12,542	$76,585	$89,127	$4,382,793
308	$12,327	$76,800	$89,127	$4,305,993
309	$12,111	$77,016	$89,127	$4,228,977
310	$11,894	$77,233	$89,127	$4,151,745
311	$11,677	$77,450	$89,127	$4,074,295
312	$11,459	$77,668	$89,127	$3,996,627

第26年供款共

$1,069,519

第26年利息

$151,751

第26年共還本金

$917,769

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,241	$77,886	$89,127	$3,918,741
314	$11,021	$78,105	$89,127	$3,840,636
315	$10,802	$78,325	$89,127	$3,762,311
316	$10,581	$78,545	$89,127	$3,683,766
317	$10,361	$78,766	$89,127	$3,605,000
318	$10,139	$78,988	$89,127	$3,526,012
319	$9,917	$79,210	$89,127	$3,446,803
320	$9,694	$79,432	$89,127	$3,367,370
321	$9,471	$79,656	$89,127	$3,287,714
322	$9,247	$79,880	$89,127	$3,207,835
323	$9,022	$80,105	$89,127	$3,127,730
324	$8,797	$80,330	$89,127	$3,047,400

第27年供款共

$1,069,519

第27年利息

$120,292

第27年共還本金

$949,227

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,571	$80,556	$89,127	$2,966,844
326	$8,344	$80,782	$89,127	$2,886,062
327	$8,117	$81,010	$89,127	$2,805,052
328	$7,889	$81,237	$89,127	$2,723,815
329	$7,661	$81,466	$89,127	$2,642,349
330	$7,432	$81,695	$89,127	$2,560,654
331	$7,202	$81,925	$89,127	$2,478,729
332	$6,971	$82,155	$89,127	$2,396,574
333	$6,740	$82,386	$89,127	$2,314,188
334	$6,509	$82,618	$89,127	$2,231,570
335	$6,276	$82,850	$89,127	$2,148,720
336	$6,043	$83,083	$89,127	$2,065,636

第28年供款共

$1,069,519

第28年利息

$87,756

第28年共還本金

$981,764

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,810	$83,317	$89,127	$1,982,320
338	$5,575	$83,551	$89,127	$1,898,768
339	$5,340	$83,786	$89,127	$1,814,982
340	$5,105	$84,022	$89,127	$1,730,960
341	$4,868	$84,258	$89,127	$1,646,702
342	$4,631	$84,495	$89,127	$1,562,206
343	$4,394	$84,733	$89,127	$1,477,473
344	$4,155	$84,971	$89,127	$1,392,502
345	$3,916	$85,210	$89,127	$1,307,292
346	$3,677	$85,450	$89,127	$1,221,842
347	$3,436	$85,690	$89,127	$1,136,152
348	$3,195	$85,931	$89,127	$1,050,221

第29年供款共

$1,069,519

第29年利息

$54,104

第29年共還本金

$1,015,416

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,954	$86,173	$89,127	$964,048
350	$2,711	$86,415	$89,127	$877,633
351	$2,468	$86,658	$89,127	$790,975
352	$2,225	$86,902	$89,127	$704,073
353	$1,980	$87,146	$89,127	$616,926
354	$1,735	$87,391	$89,127	$529,535
355	$1,489	$87,637	$89,127	$441,897
356	$1,243	$87,884	$89,127	$354,014
357	$996	$88,131	$89,127	$265,883
358	$748	$88,379	$89,127	$177,504
359	$499	$88,627	$89,127	$88,877
360	$250	$88,877	$89,127	$0

第30年供款共

$1,069,519

第30年利息

$19,298

第30年共還本金

$1,050,221

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$20,255,575

免責聲明

筍盤推介

按揭保險費
info