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$20,338,392

每月供款
$89,746

首期

$-12,300,000

總貸款額

$20,300,000

總利息

$12,008,392

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,970,000

按月供比率計算

$179,491

置業成本總預算

HK$-11,970,000

首期

$-12,300,000
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

$179,491

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

thumb_up

逸瓏海滙

實

542 呎

@12,915

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

542 呎

@12,915

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山海典居第06座

thumb_up

市中心露台2房-深受家庭客喜愛

實

558 呎

@13,082

建

733 呎

@9,959

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$730 萬

實

558 呎

@13,082

建

733 呎

@9,959

售$730 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

獨家

KOL實拍影片

馬鞍山大水坑

thumb_up

珍貴全幢連花園村屋只此一幢

實

990 呎

@8,586

建

990 呎

@8,586

real_estate_agent 罕有放盤

售$850 萬

實

990 呎

@8,586

建

990 呎

@8,586

售$850 萬

real_estate_agent 罕有放盤

西貢逸瓏園

thumb_up

西貢低密度屋苑地下特色單位

實

538 呎

@14,498

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$780 萬

實

538 呎

@14,498

售$780 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

西貢逸瓏園第03座

thumb_up

逸瓏園罕有連天台業主有心賣還價即成

實

525 呎

@13,524

local_fire_department 至HIT

售$710 萬

實

525 呎

@13,524

售$710 萬

local_fire_department 至HIT

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒 2房靚海景

實

608 呎

@14,638

建

777 呎

@11,454

local_fire_department 至HIT hotel_class 樓王

售$890 萬

實

608 呎

@14,638

建

777 呎

@11,454

售$890 萬

local_fire_department 至HIT hotel_class 樓王

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

牛池灣曉暉花園第05座

thumb_up

半山高層單邊樓皇-極罕之選

實

686 呎

@12,391

建

895 呎

@9,497

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$850 萬

實

686 呎

@12,391

建

895 呎

@9,497

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 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

馬鞍山迎海第01期第05座

thumb_up

高層海景兩房特式單位

實

541 呎

@15,712

建

682 呎

@12,463

real_estate_agent 罕有放盤 hotel_class 樓王

售$850 萬

實

541 呎

@15,712

建

682 呎

@12,463

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山天宇海第2A座

thumb_up

天宇海 3房(1套)

實

670 呎

@11,940

建

881 呎

@9,081

local_fire_department 至HIT

售$800 萬

實

670 呎

@11,940

建

881 呎

@9,081

售$800 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$121,494	$93,359	$76,505	$65,293
1.500	$126,011	$97,957	$81,187	$70,059
2.000	$130,632	$102,694	$86,042	$75,033
2.500	$135,358	$107,570	$91,069	$80,210
3.000	$140,188	$112,583	$96,265	$85,586
3.375	$143,878	$116,432	$100,271	$89,746
3.500	$145,121	$117,732	$101,627	$91,156
4.000	$150,157	$123,014	$107,151	$96,915
4.500	$155,294	$128,428	$112,834	$102,857
5.000	$160,531	$133,971	$118,672	$108,975
5.500	$165,868	$139,641	$124,660	$115,261
6.000	$171,303	$145,436	$130,793	$121,709

每月供款$89,746

年期

30年

貸款金額

$20,300,000

總利息

$12,008,392

總貸款連利息

$32,308,392

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$57,094	$32,652	$89,746	$20,267,348
2	$57,002	$32,744	$89,746	$20,234,605
3	$56,910	$32,836	$89,746	$20,201,769
4	$56,817	$32,928	$89,746	$20,168,841
5	$56,725	$33,021	$89,746	$20,135,820
6	$56,632	$33,114	$89,746	$20,102,707
7	$56,539	$33,207	$89,746	$20,069,500
8	$56,445	$33,300	$89,746	$20,036,200
9	$56,352	$33,394	$89,746	$20,002,806
10	$56,258	$33,488	$89,746	$19,969,319
11	$56,164	$33,582	$89,746	$19,935,737
12	$56,069	$33,676	$89,746	$19,902,060

第1年供款共

$1,076,946

第1年利息

$679,007

第1年共還本金

$397,940

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$55,975	$33,771	$89,746	$19,868,289
14	$55,880	$33,866	$89,746	$19,834,424
15	$55,784	$33,961	$89,746	$19,800,462
16	$55,689	$34,057	$89,746	$19,766,406
17	$55,593	$34,153	$89,746	$19,732,253
18	$55,497	$34,249	$89,746	$19,698,004
19	$55,401	$34,345	$89,746	$19,663,660
20	$55,304	$34,441	$89,746	$19,629,218
21	$55,207	$34,538	$89,746	$19,594,680
22	$55,110	$34,635	$89,746	$19,560,044
23	$55,013	$34,733	$89,746	$19,525,311
24	$54,915	$34,831	$89,746	$19,490,481

第2年供款共

$1,076,946

第2年利息

$665,367

第2年共還本金

$411,580

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$54,817	$34,929	$89,746	$19,455,552
26	$54,719	$35,027	$89,746	$19,420,525
27	$54,620	$35,125	$89,746	$19,385,400
28	$54,521	$35,224	$89,746	$19,350,176
29	$54,422	$35,323	$89,746	$19,314,853
30	$54,323	$35,423	$89,746	$19,279,430
31	$54,223	$35,522	$89,746	$19,243,908
32	$54,123	$35,622	$89,746	$19,208,286
33	$54,023	$35,722	$89,746	$19,172,564
34	$53,923	$35,823	$89,746	$19,136,741
35	$53,822	$35,923	$89,746	$19,100,818
36	$53,721	$36,024	$89,746	$19,064,793

第3年供款共

$1,076,946

第3年利息

$651,259

第3年共還本金

$425,687

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$53,620	$36,126	$89,746	$19,028,668
38	$53,518	$36,227	$89,746	$18,992,440
39	$53,416	$36,329	$89,746	$18,956,111
40	$53,314	$36,431	$89,746	$18,919,679
41	$53,212	$36,534	$89,746	$18,883,145
42	$53,109	$36,637	$89,746	$18,846,509
43	$53,006	$36,740	$89,746	$18,809,769
44	$52,902	$36,843	$89,746	$18,772,926
45	$52,799	$36,947	$89,746	$18,735,979
46	$52,695	$37,051	$89,746	$18,698,929
47	$52,591	$37,155	$89,746	$18,661,774
48	$52,486	$37,259	$89,746	$18,624,515

第4年供款共

$1,076,946

第4年利息

$636,668

第4年共還本金

$440,279

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$52,381	$37,364	$89,746	$18,587,151
50	$52,276	$37,469	$89,746	$18,549,681
51	$52,171	$37,575	$89,746	$18,512,107
52	$52,065	$37,680	$89,746	$18,474,427
53	$51,959	$37,786	$89,746	$18,436,640
54	$51,853	$37,892	$89,746	$18,398,748
55	$51,746	$37,999	$89,746	$18,360,749
56	$51,640	$38,106	$89,746	$18,322,643
57	$51,532	$38,213	$89,746	$18,284,430
58	$51,425	$38,321	$89,746	$18,246,109
59	$51,317	$38,428	$89,746	$18,207,681
60	$51,209	$38,536	$89,746	$18,169,144

第5年供款共

$1,076,946

第5年利息

$621,576

第5年共還本金

$455,370

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$51,101	$38,645	$89,746	$18,130,500
62	$50,992	$38,754	$89,746	$18,091,746
63	$50,883	$38,862	$89,746	$18,052,884
64	$50,774	$38,972	$89,746	$18,013,912
65	$50,664	$39,081	$89,746	$17,974,830
66	$50,554	$39,191	$89,746	$17,935,639
67	$50,444	$39,302	$89,746	$17,896,338
68	$50,333	$39,412	$89,746	$17,856,926
69	$50,223	$39,523	$89,746	$17,817,403
70	$50,111	$39,634	$89,746	$17,777,769
71	$50,000	$39,746	$89,746	$17,738,023
72	$49,888	$39,857	$89,746	$17,698,166

第6年供款共

$1,076,946

第6年利息

$605,968

第6年共還本金

$470,979

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$49,776	$39,969	$89,746	$17,658,196
74	$49,664	$40,082	$89,746	$17,618,114
75	$49,551	$40,195	$89,746	$17,577,920
76	$49,438	$40,308	$89,746	$17,537,612
77	$49,325	$40,421	$89,746	$17,497,191
78	$49,211	$40,535	$89,746	$17,456,656
79	$49,097	$40,649	$89,746	$17,416,008
80	$48,983	$40,763	$89,746	$17,375,245
81	$48,868	$40,878	$89,746	$17,334,367
82	$48,753	$40,993	$89,746	$17,293,374
83	$48,638	$41,108	$89,746	$17,252,267
84	$48,522	$41,224	$89,746	$17,211,043

第7年供款共

$1,076,946

第7年利息

$589,824

第7年共還本金

$487,123

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$48,406	$41,339	$89,746	$17,169,704
86	$48,290	$41,456	$89,746	$17,128,248
87	$48,173	$41,572	$89,746	$17,086,675
88	$48,056	$41,689	$89,746	$17,044,986
89	$47,939	$41,807	$89,746	$17,003,180
90	$47,821	$41,924	$89,746	$16,961,256
91	$47,704	$42,042	$89,746	$16,919,214
92	$47,585	$42,160	$89,746	$16,877,053
93	$47,467	$42,279	$89,746	$16,834,775
94	$47,348	$42,398	$89,746	$16,792,377
95	$47,229	$42,517	$89,746	$16,749,860
96	$47,109	$42,637	$89,746	$16,707,223

第8年供款共

$1,076,946

第8年利息

$573,127

第8年共還本金

$503,820

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$46,989	$42,756	$89,746	$16,664,467
98	$46,869	$42,877	$89,746	$16,621,590
99	$46,748	$42,997	$89,746	$16,578,593
100	$46,627	$43,118	$89,746	$16,535,475
101	$46,506	$43,240	$89,746	$16,492,235
102	$46,384	$43,361	$89,746	$16,448,874
103	$46,262	$43,483	$89,746	$16,405,391
104	$46,140	$43,605	$89,746	$16,361,785
105	$46,018	$43,728	$89,746	$16,318,057
106	$45,895	$43,851	$89,746	$16,274,206
107	$45,771	$43,974	$89,746	$16,230,232
108	$45,648	$44,098	$89,746	$16,186,134

第9年供款共

$1,076,946

第9年利息

$555,857

第9年共還本金

$521,089

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$45,524	$44,222	$89,746	$16,141,912
110	$45,399	$44,346	$89,746	$16,097,566
111	$45,274	$44,471	$89,746	$16,053,095
112	$45,149	$44,596	$89,746	$16,008,498
113	$45,024	$44,722	$89,746	$15,963,777
114	$44,898	$44,847	$89,746	$15,918,929
115	$44,772	$44,974	$89,746	$15,873,956
116	$44,646	$45,100	$89,746	$15,828,856
117	$44,519	$45,227	$89,746	$15,783,629
118	$44,391	$45,354	$89,746	$15,738,275
119	$44,264	$45,482	$89,746	$15,692,793
120	$44,136	$45,610	$89,746	$15,647,184

第10年供款共

$1,076,946

第10年利息

$537,996

第10年共還本金

$538,950

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$44,008	$45,738	$89,746	$15,601,446
122	$43,879	$45,866	$89,746	$15,555,579
123	$43,750	$45,995	$89,746	$15,509,584
124	$43,621	$46,125	$89,746	$15,463,459
125	$43,491	$46,255	$89,746	$15,417,205
126	$43,361	$46,385	$89,746	$15,370,820
127	$43,230	$46,515	$89,746	$15,324,305
128	$43,100	$46,646	$89,746	$15,277,659
129	$42,968	$46,777	$89,746	$15,230,882
130	$42,837	$46,909	$89,746	$15,183,973
131	$42,705	$47,041	$89,746	$15,136,932
132	$42,573	$47,173	$89,746	$15,089,760

第11年供款共

$1,076,946

第11年利息

$519,522

第11年共還本金

$557,424

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$42,440	$47,306	$89,746	$15,042,454
134	$42,307	$47,439	$89,746	$14,995,015
135	$42,173	$47,572	$89,746	$14,947,443
136	$42,040	$47,706	$89,746	$14,899,737
137	$41,906	$47,840	$89,746	$14,851,897
138	$41,771	$47,975	$89,746	$14,803,923
139	$41,636	$48,109	$89,746	$14,755,813
140	$41,501	$48,245	$89,746	$14,707,569
141	$41,365	$48,380	$89,746	$14,659,188
142	$41,229	$48,517	$89,746	$14,610,672
143	$41,093	$48,653	$89,746	$14,562,018
144	$40,956	$48,790	$89,746	$14,513,229

第12年供款共

$1,076,946

第12年利息

$500,415

第12年共還本金

$576,531

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$40,818	$48,927	$89,746	$14,464,302
146	$40,681	$49,065	$89,746	$14,415,237
147	$40,543	$49,203	$89,746	$14,366,034
148	$40,404	$49,341	$89,746	$14,316,693
149	$40,266	$49,480	$89,746	$14,267,213
150	$40,127	$49,619	$89,746	$14,217,594
151	$39,987	$49,759	$89,746	$14,167,836
152	$39,847	$49,898	$89,746	$14,117,937
153	$39,707	$50,039	$89,746	$14,067,898
154	$39,566	$50,180	$89,746	$14,017,719
155	$39,425	$50,321	$89,746	$13,967,398
156	$39,283	$50,462	$89,746	$13,916,936

第13年供款共

$1,076,946

第13年利息

$480,654

第13年共還本金

$596,293

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$39,141	$50,604	$89,746	$13,866,332
158	$38,999	$50,746	$89,746	$13,815,585
159	$38,856	$50,889	$89,746	$13,764,696
160	$38,713	$51,032	$89,746	$13,713,664
161	$38,570	$51,176	$89,746	$13,662,488
162	$38,426	$51,320	$89,746	$13,611,168
163	$38,281	$51,464	$89,746	$13,559,704
164	$38,137	$51,609	$89,746	$13,508,095
165	$37,992	$51,754	$89,746	$13,456,341
166	$37,846	$51,900	$89,746	$13,404,442
167	$37,700	$52,046	$89,746	$13,352,396
168	$37,554	$52,192	$89,746	$13,300,204

第14年供款共

$1,076,946

第14年利息

$460,215

第14年共還本金

$616,732

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$37,407	$52,339	$89,746	$13,247,865
170	$37,260	$52,486	$89,746	$13,195,380
171	$37,112	$52,634	$89,746	$13,142,746
172	$36,964	$52,782	$89,746	$13,089,964
173	$36,816	$52,930	$89,746	$13,037,034
174	$36,667	$53,079	$89,746	$12,983,956
175	$36,517	$53,228	$89,746	$12,930,727
176	$36,368	$53,378	$89,746	$12,877,350
177	$36,218	$53,528	$89,746	$12,823,822
178	$36,067	$53,679	$89,746	$12,770,143
179	$35,916	$53,830	$89,746	$12,716,314
180	$35,765	$53,981	$89,746	$12,662,333

第15年供款共

$1,076,946

第15年利息

$439,075

第15年共還本金

$637,872

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$35,613	$54,133	$89,746	$12,608,200
182	$35,461	$54,285	$89,746	$12,553,915
183	$35,308	$54,438	$89,746	$12,499,477
184	$35,155	$54,591	$89,746	$12,444,887
185	$35,001	$54,744	$89,746	$12,390,142
186	$34,847	$54,898	$89,746	$12,335,244
187	$34,693	$55,053	$89,746	$12,280,191
188	$34,538	$55,207	$89,746	$12,224,984
189	$34,383	$55,363	$89,746	$12,169,621
190	$34,227	$55,518	$89,746	$12,114,103
191	$34,071	$55,675	$89,746	$12,058,428
192	$33,914	$55,831	$89,746	$12,002,597

第16年供款共

$1,076,946

第16年利息

$417,211

第16年共還本金

$659,736

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$33,757	$55,988	$89,746	$11,946,609
194	$33,600	$56,146	$89,746	$11,890,463
195	$33,442	$56,304	$89,746	$11,834,159
196	$33,284	$56,462	$89,746	$11,777,697
197	$33,125	$56,621	$89,746	$11,721,077
198	$32,966	$56,780	$89,746	$11,664,297
199	$32,806	$56,940	$89,746	$11,607,357
200	$32,646	$57,100	$89,746	$11,550,257
201	$32,485	$57,260	$89,746	$11,492,997
202	$32,324	$57,421	$89,746	$11,435,575
203	$32,163	$57,583	$89,746	$11,377,992
204	$32,001	$57,745	$89,746	$11,320,247

第17年供款共

$1,076,946

第17年利息

$394,597

第17年共還本金

$682,350

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$31,838	$57,907	$89,746	$11,262,340
206	$31,675	$58,070	$89,746	$11,204,270
207	$31,512	$58,234	$89,746	$11,146,036
208	$31,348	$58,397	$89,746	$11,087,639
209	$31,184	$58,562	$89,746	$11,029,077
210	$31,019	$58,726	$89,746	$10,970,351
211	$30,854	$58,891	$89,746	$10,911,460
212	$30,688	$59,057	$89,746	$10,852,403
213	$30,522	$59,223	$89,746	$10,793,179
214	$30,356	$59,390	$89,746	$10,733,790
215	$30,189	$59,557	$89,746	$10,674,233
216	$30,021	$59,724	$89,746	$10,614,509

第18年供款共

$1,076,946

第18年利息

$371,208

第18年共還本金

$705,738

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$29,853	$59,892	$89,746	$10,554,617
218	$29,685	$60,061	$89,746	$10,494,556
219	$29,516	$60,230	$89,746	$10,434,326
220	$29,347	$60,399	$89,746	$10,373,927
221	$29,177	$60,569	$89,746	$10,313,358
222	$29,006	$60,739	$89,746	$10,252,619
223	$28,835	$60,910	$89,746	$10,191,709
224	$28,664	$61,081	$89,746	$10,130,628
225	$28,492	$61,253	$89,746	$10,069,375
226	$28,320	$61,425	$89,746	$10,007,949
227	$28,147	$61,598	$89,746	$9,946,351
228	$27,974	$61,771	$89,746	$9,884,580

第19年供款共

$1,076,946

第19年利息

$347,017

第19年共還本金

$729,929

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$27,800	$61,945	$89,746	$9,822,635
230	$27,626	$62,119	$89,746	$9,760,515
231	$27,451	$62,294	$89,746	$9,698,221
232	$27,276	$62,469	$89,746	$9,635,752
233	$27,101	$62,645	$89,746	$9,573,107
234	$26,924	$62,821	$89,746	$9,510,286
235	$26,748	$62,998	$89,746	$9,447,288
236	$26,570	$63,175	$89,746	$9,384,113
237	$26,393	$63,353	$89,746	$9,320,760
238	$26,215	$63,531	$89,746	$9,257,229
239	$26,036	$63,710	$89,746	$9,193,520
240	$25,857	$63,889	$89,746	$9,129,631

第20年供款共

$1,076,946

第20年利息

$321,998

第20年共還本金

$754,949

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$25,677	$64,068	$89,746	$9,065,562
242	$25,497	$64,249	$89,746	$9,001,314
243	$25,316	$64,429	$89,746	$8,936,884
244	$25,135	$64,611	$89,746	$8,872,274
245	$24,953	$64,792	$89,746	$8,807,482
246	$24,771	$64,974	$89,746	$8,742,507
247	$24,588	$65,157	$89,746	$8,677,350
248	$24,405	$65,340	$89,746	$8,612,009
249	$24,221	$65,524	$89,746	$8,546,485
250	$24,037	$65,709	$89,746	$8,480,777
251	$23,852	$65,893	$89,746	$8,414,883
252	$23,667	$66,079	$89,746	$8,348,805

第21年供款共

$1,076,946

第21年利息

$296,120

第21年共還本金

$780,826

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$23,481	$66,265	$89,746	$8,282,540
254	$23,295	$66,451	$89,746	$8,216,089
255	$23,108	$66,638	$89,746	$8,149,451
256	$22,920	$66,825	$89,746	$8,082,626
257	$22,732	$67,013	$89,746	$8,015,613
258	$22,544	$67,202	$89,746	$7,948,411
259	$22,355	$67,391	$89,746	$7,881,021
260	$22,165	$67,580	$89,746	$7,813,441
261	$21,975	$67,770	$89,746	$7,745,670
262	$21,785	$67,961	$89,746	$7,677,710
263	$21,594	$68,152	$89,746	$7,609,558
264	$21,402	$68,344	$89,746	$7,541,214

第22年供款共

$1,076,946

第22年利息

$269,356

第22年共還本金

$807,591

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$21,210	$68,536	$89,746	$7,472,678
266	$21,017	$68,729	$89,746	$7,403,949
267	$20,824	$68,922	$89,746	$7,335,028
268	$20,630	$69,116	$89,746	$7,265,912
269	$20,435	$69,310	$89,746	$7,196,602
270	$20,240	$69,505	$89,746	$7,127,097
271	$20,045	$69,701	$89,746	$7,057,396
272	$19,849	$69,897	$89,746	$6,987,499
273	$19,652	$70,093	$89,746	$6,917,406
274	$19,455	$70,290	$89,746	$6,847,116
275	$19,258	$70,488	$89,746	$6,776,628
276	$19,059	$70,686	$89,746	$6,705,942

第23年供款共

$1,076,946

第23年利息

$241,674

第23年共還本金

$835,272

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$18,860	$70,885	$89,746	$6,635,056
278	$18,661	$71,084	$89,746	$6,563,972
279	$18,461	$71,284	$89,746	$6,492,688
280	$18,261	$71,485	$89,746	$6,421,203
281	$18,060	$71,686	$89,746	$6,349,517
282	$17,858	$71,888	$89,746	$6,277,629
283	$17,656	$72,090	$89,746	$6,205,540
284	$17,453	$72,292	$89,746	$6,133,247
285	$17,250	$72,496	$89,746	$6,060,752
286	$17,046	$72,700	$89,746	$5,988,052
287	$16,841	$72,904	$89,746	$5,915,148
288	$16,636	$73,109	$89,746	$5,842,039

第24年供款共

$1,076,946

第24年利息

$213,043

第24年共還本金

$863,903

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,431	$73,315	$89,746	$5,768,724
290	$16,225	$73,521	$89,746	$5,695,203
291	$16,018	$73,728	$89,746	$5,621,475
292	$15,810	$73,935	$89,746	$5,547,540
293	$15,602	$74,143	$89,746	$5,473,397
294	$15,394	$74,352	$89,746	$5,399,045
295	$15,185	$74,561	$89,746	$5,324,484
296	$14,975	$74,770	$89,746	$5,249,714
297	$14,765	$74,981	$89,746	$5,174,733
298	$14,554	$75,192	$89,746	$5,099,542
299	$14,342	$75,403	$89,746	$5,024,139
300	$14,130	$75,615	$89,746	$4,948,524

第25年供款共

$1,076,946

第25年利息

$183,431

第25年共還本金

$893,515

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,918	$75,828	$89,746	$4,872,696
302	$13,704	$76,041	$89,746	$4,796,655
303	$13,491	$76,255	$89,746	$4,720,400
304	$13,276	$76,469	$89,746	$4,643,930
305	$13,061	$76,684	$89,746	$4,567,246
306	$12,845	$76,900	$89,746	$4,490,346
307	$12,629	$77,116	$89,746	$4,413,229
308	$12,412	$77,333	$89,746	$4,335,896
309	$12,195	$77,551	$89,746	$4,258,345
310	$11,977	$77,769	$89,746	$4,180,576
311	$11,758	$77,988	$89,746	$4,102,588
312	$11,539	$78,207	$89,746	$4,024,381

第26年供款共

$1,076,946

第26年利息

$152,804

第26年共還本金

$924,142

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,319	$78,427	$89,746	$3,945,955
314	$11,098	$78,648	$89,746	$3,867,307
315	$10,877	$78,869	$89,746	$3,788,438
316	$10,655	$79,091	$89,746	$3,709,348
317	$10,433	$79,313	$89,746	$3,630,035
318	$10,209	$79,536	$89,746	$3,550,499
319	$9,986	$79,760	$89,746	$3,470,739
320	$9,761	$79,984	$89,746	$3,390,755
321	$9,536	$80,209	$89,746	$3,310,546
322	$9,311	$80,435	$89,746	$3,230,111
323	$9,085	$80,661	$89,746	$3,149,450
324	$8,858	$80,888	$89,746	$3,068,563

第27年供款共

$1,076,946

第27年利息

$121,128

第27年共還本金

$955,819

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,630	$81,115	$89,746	$2,987,447
326	$8,402	$81,343	$89,746	$2,906,104
327	$8,173	$81,572	$89,746	$2,824,532
328	$7,944	$81,802	$89,746	$2,742,730
329	$7,714	$82,032	$89,746	$2,660,699
330	$7,483	$82,262	$89,746	$2,578,437
331	$7,252	$82,494	$89,746	$2,495,943
332	$7,020	$82,726	$89,746	$2,413,217
333	$6,787	$82,958	$89,746	$2,330,259
334	$6,554	$83,192	$89,746	$2,247,067
335	$6,320	$83,426	$89,746	$2,163,641
336	$6,085	$83,660	$89,746	$2,079,981

第28年供款共

$1,076,946

第28年利息

$88,365

第28年共還本金

$988,581

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,850	$83,896	$89,746	$1,996,086
338	$5,614	$84,132	$89,746	$1,911,954
339	$5,377	$84,368	$89,746	$1,827,586
340	$5,140	$84,605	$89,746	$1,742,980
341	$4,902	$84,843	$89,746	$1,658,137
342	$4,664	$85,082	$89,746	$1,573,055
343	$4,424	$85,321	$89,746	$1,487,734
344	$4,184	$85,561	$89,746	$1,402,172
345	$3,944	$85,802	$89,746	$1,316,371
346	$3,702	$86,043	$89,746	$1,230,327
347	$3,460	$86,285	$89,746	$1,144,042
348	$3,218	$86,528	$89,746	$1,057,514

第29年供款共

$1,076,946

第29年利息

$54,479

第29年共還本金

$1,022,467

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,974	$86,771	$89,746	$970,743
350	$2,730	$87,015	$89,746	$883,728
351	$2,485	$87,260	$89,746	$796,468
352	$2,240	$87,505	$89,746	$708,962
353	$1,994	$87,752	$89,746	$621,210
354	$1,747	$87,998	$89,746	$533,212
355	$1,500	$88,246	$89,746	$444,966
356	$1,251	$88,494	$89,746	$356,472
357	$1,003	$88,743	$89,746	$267,729
358	$753	$88,993	$89,746	$178,737
359	$503	$89,243	$89,746	$89,494
360	$252	$89,494	$89,746	$0

第30年供款共

$1,076,946

第30年利息

$19,432

第30年共還本金

$1,057,514

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$20,338,392

免責聲明

筍盤推介

按揭保險費
info