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$22,118,946

每月供款
$103,053

首期

$-15,310,000

總貸款額

$23,310,000

總利息

$13,788,946

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-14,980,000

按月供比率計算

$206,105

置業成本總預算

HK$-14,980,000

首期

$-15,310,000
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

$206,105

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

獨家

上水蓮塘尾

thumb_up

[世紀21奇豐獨家代理]...估凸價推介...🚙車泊門口~四面單邊~窩💞小全幢🏡....全幢🏡.....全幢🏡 呎價只需約@5466

實

1,350 呎

@5,467

建

1,500 呎

@4,920

real_estate_agent 罕有放盤 pets 愛竉必選

售$738 萬

實

1,350 呎

@5,467

建

1,500 呎

@4,920

售$738 萬

real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@15,208

local_fire_department 至HIT

售$730 萬

實

480 呎

@15,208

售$730 萬

local_fire_department 至HIT

馬鞍山泓碧第02座

thumb_up

泓碧 2房連約投資可選

實

472 呎

@16,949

real_estate_agent 罕有放盤

售$800 萬

實

472 呎

@16,949

售$800 萬

real_estate_agent 罕有放盤

馬鞍山迎海第02期星灣第18座

thumb_up

極高開揚景致優質2房+貯物室

實

499 呎

@14,228

local_fire_department 至HIT hotel_class 樓王

售$710 萬

實

499 呎

@14,228

售$710 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山海柏花園第04座

thumb_up

海柏花園新裝海景3房

實

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 萬

實

567 呎

@15,520

建

757 呎

@11,625

售$880 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤) 海景高層兩房

實

504 呎

@15,873

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$800 萬

實

504 呎

@15,873

售$800 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

馬鞍山嵐岸第05座

thumb_up

3房(1套) 企理單邊嵐岸

實

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$840 萬

實

660 呎

@12,727

建

898 呎

@9,354

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

獨家

馬鞍山聽濤雅苑第04座

thumb_up

開揚市景, 業主有心求賣

實

733 呎

@11,323

建

906 呎

@9,161

local_fire_department 至HIT

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

local_fire_department 至HIT

西貢下洋

thumb_up

清水灣3樓連海景天台

建

700 呎

@12,857

real_estate_agent 罕有放盤

售$900 萬

建

700 呎

@12,857

售$900 萬

real_estate_agent 罕有放盤

VR實景

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

馬鞍山天宇海第7A座

thumb_up

天宇海 3房(1套)2廳1貯

實

755 呎

@11,656

建

995 呎

@8,844

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

售$880 萬

實

755 呎

@11,656

建

995 呎

@8,844

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山西徑村

thumb_up

近路方便上覆式西徑村

建

1,400 呎

@6,214

local_fire_department 至HIT

售$870 萬

建

1,400 呎

@6,214

售$870 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$139,509	$107,201	$87,849	$74,974
1.500	$144,695	$112,481	$93,225	$80,448
2.000	$150,002	$117,921	$98,800	$86,158
2.500	$155,429	$123,520	$104,573	$92,103
3.000	$160,975	$129,277	$110,539	$98,276
3.375	$165,212	$133,696	$115,139	$103,053
3.500	$166,639	$135,189	$116,695	$104,672
4.000	$172,421	$141,254	$123,039	$111,286
4.500	$178,320	$147,471	$129,565	$118,108
5.000	$184,334	$153,836	$136,268	$125,133
5.500	$190,462	$160,347	$143,144	$132,352
6.000	$196,703	$167,000	$150,187	$139,755

每月供款$103,053

年期

30年

貸款金額

$23,310,000

總利息

$13,788,946

總貸款連利息

$37,098,946

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$65,559	$37,493	$103,053	$23,272,507
2	$65,454	$37,599	$103,053	$23,234,908
3	$65,348	$37,704	$103,053	$23,197,204
4	$65,242	$37,810	$103,053	$23,159,393
5	$65,136	$37,917	$103,053	$23,121,476
6	$65,029	$38,023	$103,053	$23,083,453
7	$64,922	$38,130	$103,053	$23,045,322
8	$64,815	$38,238	$103,053	$23,007,085
9	$64,707	$38,345	$103,053	$22,968,740
10	$64,600	$38,453	$103,053	$22,930,286
11	$64,491	$38,561	$103,053	$22,891,725
12	$64,383	$38,670	$103,053	$22,853,056

第1年供款共

$1,236,632

第1年利息

$779,687

第1年共還本金

$456,944

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$64,274	$38,778	$103,053	$22,814,277
14	$64,165	$38,887	$103,053	$22,775,390
15	$64,056	$38,997	$103,053	$22,736,393
16	$63,946	$39,107	$103,053	$22,697,286
17	$63,836	$39,217	$103,053	$22,658,070
18	$63,726	$39,327	$103,053	$22,618,743
19	$63,615	$39,437	$103,053	$22,579,306
20	$63,504	$39,548	$103,053	$22,539,757
21	$63,393	$39,660	$103,053	$22,500,098
22	$63,282	$39,771	$103,053	$22,460,327
23	$63,170	$39,883	$103,053	$22,420,444
24	$63,057	$39,995	$103,053	$22,380,449

第2年供款共

$1,236,632

第2年利息

$764,024

第2年共還本金

$472,607

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$62,945	$40,108	$103,053	$22,340,341
26	$62,832	$40,220	$103,053	$22,300,121
27	$62,719	$40,334	$103,053	$22,259,787
28	$62,606	$40,447	$103,053	$22,219,340
29	$62,492	$40,561	$103,053	$22,178,779
30	$62,378	$40,675	$103,053	$22,138,104
31	$62,263	$40,789	$103,053	$22,097,315
32	$62,149	$40,904	$103,053	$22,056,411
33	$62,034	$41,019	$103,053	$22,015,392
34	$61,918	$41,134	$103,053	$21,974,258
35	$61,803	$41,250	$103,053	$21,933,008
36	$61,687	$41,366	$103,053	$21,891,642

第3年供款共

$1,236,632

第3年利息

$747,825

第3年共還本金

$488,807

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$61,570	$41,482	$103,053	$21,850,160
38	$61,454	$41,599	$103,053	$21,808,561
39	$61,337	$41,716	$103,053	$21,766,845
40	$61,219	$41,833	$103,053	$21,725,011
41	$61,102	$41,951	$103,053	$21,683,060
42	$60,984	$42,069	$103,053	$21,640,991
43	$60,865	$42,187	$103,053	$21,598,804
44	$60,747	$42,306	$103,053	$21,556,498
45	$60,628	$42,425	$103,053	$21,514,073
46	$60,508	$42,544	$103,053	$21,471,528
47	$60,389	$42,664	$103,053	$21,428,865
48	$60,269	$42,784	$103,053	$21,386,081

第4年供款共

$1,236,632

第4年利息

$731,070

第4年共還本金

$505,561

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$60,148	$42,904	$103,053	$21,343,176
50	$60,028	$43,025	$103,053	$21,300,151
51	$59,907	$43,146	$103,053	$21,257,005
52	$59,785	$43,267	$103,053	$21,213,738
53	$59,664	$43,389	$103,053	$21,170,349
54	$59,542	$43,511	$103,053	$21,126,838
55	$59,419	$43,633	$103,053	$21,083,205
56	$59,297	$43,756	$103,053	$21,039,449
57	$59,173	$43,879	$103,053	$20,995,569
58	$59,050	$44,003	$103,053	$20,951,567
59	$58,926	$44,126	$103,053	$20,907,440
60	$58,802	$44,250	$103,053	$20,863,190

第5年供款共

$1,236,632

第5年利息

$713,741

第5年共還本金

$522,891

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$58,678	$44,375	$103,053	$20,818,815
62	$58,553	$44,500	$103,053	$20,774,315
63	$58,428	$44,625	$103,053	$20,729,691
64	$58,302	$44,750	$103,053	$20,684,940
65	$58,176	$44,876	$103,053	$20,640,064
66	$58,050	$45,002	$103,053	$20,595,062
67	$57,924	$45,129	$103,053	$20,549,932
68	$57,797	$45,256	$103,053	$20,504,677
69	$57,669	$45,383	$103,053	$20,459,293
70	$57,542	$45,511	$103,053	$20,413,782
71	$57,414	$45,639	$103,053	$20,368,144
72	$57,285	$45,767	$103,053	$20,322,376

第6年供款共

$1,236,632

第6年利息

$695,818

第6年共還本金

$540,814

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$57,157	$45,896	$103,053	$20,276,480
74	$57,028	$46,025	$103,053	$20,230,455
75	$56,898	$46,154	$103,053	$20,184,301
76	$56,768	$46,284	$103,053	$20,138,017
77	$56,638	$46,414	$103,053	$20,091,602
78	$56,508	$46,545	$103,053	$20,045,057
79	$56,377	$46,676	$103,053	$19,998,381
80	$56,245	$46,807	$103,053	$19,951,574
81	$56,114	$46,939	$103,053	$19,904,635
82	$55,982	$47,071	$103,053	$19,857,564
83	$55,849	$47,203	$103,053	$19,810,361
84	$55,717	$47,336	$103,053	$19,763,025

第7年供款共

$1,236,632

第7年利息

$677,280

第7年共還本金

$559,351

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$55,584	$47,469	$103,053	$19,715,556
86	$55,450	$47,603	$103,053	$19,667,953
87	$55,316	$47,737	$103,053	$19,620,217
88	$55,182	$47,871	$103,053	$19,572,346
89	$55,047	$48,005	$103,053	$19,524,341
90	$54,912	$48,140	$103,053	$19,476,200
91	$54,777	$48,276	$103,053	$19,427,925
92	$54,641	$48,412	$103,053	$19,379,513
93	$54,505	$48,548	$103,053	$19,330,965
94	$54,368	$48,684	$103,053	$19,282,281
95	$54,231	$48,821	$103,053	$19,233,460
96	$54,094	$48,959	$103,053	$19,184,501

第8年供款共

$1,236,632

第8年利息

$658,108

第8年共還本金

$578,524

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$53,956	$49,096	$103,053	$19,135,405
98	$53,818	$49,234	$103,053	$19,086,171
99	$53,680	$49,373	$103,053	$19,036,798
100	$53,541	$49,512	$103,053	$18,987,286
101	$53,402	$49,651	$103,053	$18,937,635
102	$53,262	$49,791	$103,053	$18,887,845
103	$53,122	$49,931	$103,053	$18,837,914
104	$52,982	$50,071	$103,053	$18,787,843
105	$52,841	$50,212	$103,053	$18,737,632
106	$52,700	$50,353	$103,053	$18,687,278
107	$52,558	$50,495	$103,053	$18,636,784
108	$52,416	$50,637	$103,053	$18,586,147

第9年供款共

$1,236,632

第9年利息

$638,277

第9年共還本金

$598,354

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$52,274	$50,779	$103,053	$18,535,368
110	$52,131	$50,922	$103,053	$18,484,446
111	$51,988	$51,065	$103,053	$18,433,381
112	$51,844	$51,209	$103,053	$18,382,172
113	$51,700	$51,353	$103,053	$18,330,820
114	$51,555	$51,497	$103,053	$18,279,322
115	$51,411	$51,642	$103,053	$18,227,680
116	$51,265	$51,787	$103,053	$18,175,893
117	$51,120	$51,933	$103,053	$18,123,960
118	$50,974	$52,079	$103,053	$18,071,881
119	$50,827	$52,225	$103,053	$18,019,656
120	$50,680	$52,372	$103,053	$17,967,283

第10年供款共

$1,236,632

第10年利息

$617,768

第10年共還本金

$618,864

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$50,533	$52,520	$103,053	$17,914,764
122	$50,385	$52,667	$103,053	$17,862,096
123	$50,237	$52,815	$103,053	$17,809,281
124	$50,089	$52,964	$103,053	$17,756,317
125	$49,940	$53,113	$103,053	$17,703,204
126	$49,790	$53,262	$103,053	$17,649,941
127	$49,640	$53,412	$103,053	$17,596,529
128	$49,490	$53,562	$103,053	$17,542,967
129	$49,340	$53,713	$103,053	$17,489,254
130	$49,189	$53,864	$103,053	$17,435,390
131	$49,037	$54,016	$103,053	$17,381,374
132	$48,885	$54,168	$103,053	$17,327,207

第11年供款共

$1,236,632

第11年利息

$596,555

第11年共還本金

$640,077

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$48,733	$54,320	$103,053	$17,272,887
134	$48,580	$54,473	$103,053	$17,218,414
135	$48,427	$54,626	$103,053	$17,163,788
136	$48,273	$54,779	$103,053	$17,109,009
137	$48,119	$54,934	$103,053	$17,054,075
138	$47,965	$55,088	$103,053	$16,998,987
139	$47,810	$55,243	$103,053	$16,943,744
140	$47,654	$55,398	$103,053	$16,888,346
141	$47,498	$55,554	$103,053	$16,832,792
142	$47,342	$55,710	$103,053	$16,777,081
143	$47,186	$55,867	$103,053	$16,721,214
144	$47,028	$56,024	$103,053	$16,665,190

第12年供款共

$1,236,632

第12年利息

$574,615

第12年共還本金

$662,017

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$46,871	$56,182	$103,053	$16,609,008
146	$46,713	$56,340	$103,053	$16,552,669
147	$46,554	$56,498	$103,053	$16,496,170
148	$46,395	$56,657	$103,053	$16,439,513
149	$46,236	$56,816	$103,053	$16,382,697
150	$46,076	$56,976	$103,053	$16,325,720
151	$45,916	$57,137	$103,053	$16,268,584
152	$45,755	$57,297	$103,053	$16,211,287
153	$45,594	$57,458	$103,053	$16,153,828
154	$45,433	$57,620	$103,053	$16,096,208
155	$45,271	$57,782	$103,053	$16,038,426
156	$45,108	$57,945	$103,053	$15,980,482

第13年供款共

$1,236,632

第13年利息

$551,923

第13年共還本金

$684,708

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$44,945	$58,108	$103,053	$15,922,374
158	$44,782	$58,271	$103,053	$15,864,103
159	$44,618	$58,435	$103,053	$15,805,668
160	$44,453	$58,599	$103,053	$15,747,069
161	$44,289	$58,764	$103,053	$15,688,305
162	$44,123	$58,929	$103,053	$15,629,376
163	$43,958	$59,095	$103,053	$15,570,281
164	$43,791	$59,261	$103,053	$15,511,020
165	$43,625	$59,428	$103,053	$15,451,592
166	$43,458	$59,595	$103,053	$15,391,997
167	$43,290	$59,763	$103,053	$15,332,234
168	$43,122	$59,931	$103,053	$15,272,303

第14年供款共

$1,236,632

第14年利息

$528,453

第14年共還本金

$708,178

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$42,953	$60,099	$103,053	$15,212,204
170	$42,784	$60,268	$103,053	$15,151,936
171	$42,615	$60,438	$103,053	$15,091,498
172	$42,445	$60,608	$103,053	$15,030,890
173	$42,274	$60,778	$103,053	$14,970,112
174	$42,103	$60,949	$103,053	$14,909,163
175	$41,932	$61,121	$103,053	$14,848,042
176	$41,760	$61,293	$103,053	$14,786,750
177	$41,588	$61,465	$103,053	$14,725,285
178	$41,415	$61,638	$103,053	$14,663,647
179	$41,242	$61,811	$103,053	$14,601,836
180	$41,068	$61,985	$103,053	$14,539,851

第15年供款共

$1,236,632

第15年利息

$504,179

第15年共還本金

$732,452

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$40,893	$62,159	$103,053	$14,477,692
182	$40,719	$62,334	$103,053	$14,415,358
183	$40,543	$62,509	$103,053	$14,352,848
184	$40,367	$62,685	$103,053	$14,290,163
185	$40,191	$62,862	$103,053	$14,227,301
186	$40,014	$63,038	$103,053	$14,164,263
187	$39,837	$63,216	$103,053	$14,101,047
188	$39,659	$63,393	$103,053	$14,037,654
189	$39,481	$63,572	$103,053	$13,974,082
190	$39,302	$63,751	$103,053	$13,910,332
191	$39,123	$63,930	$103,053	$13,846,402
192	$38,943	$64,110	$103,053	$13,782,292

第16年供款共

$1,236,632

第16年利息

$479,073

第16年共還本金

$757,559

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$38,763	$64,290	$103,053	$13,718,002
194	$38,582	$64,471	$103,053	$13,653,532
195	$38,401	$64,652	$103,053	$13,588,879
196	$38,219	$64,834	$103,053	$13,524,046
197	$38,036	$65,016	$103,053	$13,459,029
198	$37,854	$65,199	$103,053	$13,393,830
199	$37,670	$65,382	$103,053	$13,328,448
200	$37,486	$65,566	$103,053	$13,262,881
201	$37,302	$65,751	$103,053	$13,197,131
202	$37,117	$65,936	$103,053	$13,131,195
203	$36,931	$66,121	$103,053	$13,065,074
204	$36,746	$66,307	$103,053	$12,998,767

第17年供款共

$1,236,632

第17年利息

$453,106

第17年共還本金

$783,526

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$36,559	$66,494	$103,053	$12,932,273
206	$36,372	$66,681	$103,053	$12,865,592
207	$36,184	$66,868	$103,053	$12,798,724
208	$35,996	$67,056	$103,053	$12,731,668
209	$35,808	$67,245	$103,053	$12,664,423
210	$35,619	$67,434	$103,053	$12,596,989
211	$35,429	$67,624	$103,053	$12,529,366
212	$35,239	$67,814	$103,053	$12,461,552
213	$35,048	$68,005	$103,053	$12,393,547
214	$34,857	$68,196	$103,053	$12,325,352
215	$34,665	$68,388	$103,053	$12,256,964
216	$34,473	$68,580	$103,053	$12,188,384

第18年供款共

$1,236,632

第18年利息

$426,249

第18年共還本金

$810,382

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$34,280	$68,773	$103,053	$12,119,611
218	$34,086	$68,966	$103,053	$12,050,645
219	$33,892	$69,160	$103,053	$11,981,485
220	$33,698	$69,355	$103,053	$11,912,130
221	$33,503	$69,550	$103,053	$11,842,581
222	$33,307	$69,745	$103,053	$11,772,835
223	$33,111	$69,942	$103,053	$11,702,894
224	$32,914	$70,138	$103,053	$11,632,755
225	$32,717	$70,336	$103,053	$11,562,420
226	$32,519	$70,533	$103,053	$11,491,887
227	$32,321	$70,732	$103,053	$11,421,155
228	$32,122	$70,931	$103,053	$11,350,224

第19年供款共

$1,236,632

第19年利息

$398,472

第19年共還本金

$838,160

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$31,923	$71,130	$103,053	$11,279,094
230	$31,722	$71,330	$103,053	$11,207,764
231	$31,522	$71,531	$103,053	$11,136,233
232	$31,321	$71,732	$103,053	$11,064,501
233	$31,119	$71,934	$103,053	$10,992,567
234	$30,917	$72,136	$103,053	$10,920,431
235	$30,714	$72,339	$103,053	$10,848,093
236	$30,510	$72,542	$103,053	$10,775,550
237	$30,306	$72,746	$103,053	$10,702,804
238	$30,102	$72,951	$103,053	$10,629,853
239	$29,896	$73,156	$103,053	$10,556,697
240	$29,691	$73,362	$103,053	$10,483,335

第20年供款共

$1,236,632

第20年利息

$369,742

第20年共還本金

$866,890

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$29,484	$73,568	$103,053	$10,409,766
242	$29,277	$73,775	$103,053	$10,335,991
243	$29,070	$73,983	$103,053	$10,262,009
244	$28,862	$74,191	$103,053	$10,187,818
245	$28,653	$74,399	$103,053	$10,113,419
246	$28,444	$74,609	$103,053	$10,038,810
247	$28,234	$74,818	$103,053	$9,963,991
248	$28,024	$75,029	$103,053	$9,888,962
249	$27,813	$75,240	$103,053	$9,813,723
250	$27,601	$75,452	$103,053	$9,738,271
251	$27,389	$75,664	$103,053	$9,662,607
252	$27,176	$75,877	$103,053	$9,586,731

第21年供款共

$1,236,632

第21年利息

$340,028

第21年共還本金

$896,604

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$26,963	$76,090	$103,053	$9,510,641
254	$26,749	$76,304	$103,053	$9,434,337
255	$26,534	$76,519	$103,053	$9,357,818
256	$26,319	$76,734	$103,053	$9,281,085
257	$26,103	$76,950	$103,053	$9,204,135
258	$25,887	$77,166	$103,053	$9,126,969
259	$25,670	$77,383	$103,053	$9,049,586
260	$25,452	$77,601	$103,053	$8,971,985
261	$25,234	$77,819	$103,053	$8,894,166
262	$25,015	$78,038	$103,053	$8,816,129
263	$24,795	$78,257	$103,053	$8,737,871
264	$24,575	$78,477	$103,053	$8,659,394

第22年供款共

$1,236,632

第22年利息

$309,295

第22年共還本金

$927,337

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,355	$78,698	$103,053	$8,580,696
266	$24,133	$78,919	$103,053	$8,501,776
267	$23,911	$79,141	$103,053	$8,422,635
268	$23,689	$79,364	$103,053	$8,343,271
269	$23,465	$79,587	$103,053	$8,263,684
270	$23,242	$79,811	$103,053	$8,183,873
271	$23,017	$80,035	$103,053	$8,103,837
272	$22,792	$80,261	$103,053	$8,023,577
273	$22,566	$80,486	$103,053	$7,943,091
274	$22,340	$80,713	$103,053	$7,862,378
275	$22,113	$80,940	$103,053	$7,781,438
276	$21,885	$81,167	$103,053	$7,700,271

第23年供款共

$1,236,632

第23年利息

$277,508

第23年共還本金

$959,123

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$21,657	$81,396	$103,053	$7,618,875
278	$21,428	$81,625	$103,053	$7,537,251
279	$21,199	$81,854	$103,053	$7,455,397
280	$20,968	$82,084	$103,053	$7,373,312
281	$20,737	$82,315	$103,053	$7,290,997
282	$20,506	$82,547	$103,053	$7,208,450
283	$20,274	$82,779	$103,053	$7,125,671
284	$20,041	$83,012	$103,053	$7,042,660
285	$19,807	$83,245	$103,053	$6,959,415
286	$19,573	$83,479	$103,053	$6,875,935
287	$19,339	$83,714	$103,053	$6,792,221
288	$19,103	$83,950	$103,053	$6,708,272

第24年供款共

$1,236,632

第24年利息

$244,633

第24年共還本金

$991,999

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$18,867	$84,186	$103,053	$6,624,086
290	$18,630	$84,422	$103,053	$6,539,664
291	$18,393	$84,660	$103,053	$6,455,004
292	$18,155	$84,898	$103,053	$6,370,106
293	$17,916	$85,137	$103,053	$6,284,969
294	$17,676	$85,376	$103,053	$6,199,593
295	$17,436	$85,616	$103,053	$6,113,977
296	$17,196	$85,857	$103,053	$6,028,120
297	$16,954	$86,099	$103,053	$5,942,021
298	$16,712	$86,341	$103,053	$5,855,681
299	$16,469	$86,584	$103,053	$5,769,097
300	$16,226	$86,827	$103,053	$5,682,270

第25年供款共

$1,236,632

第25年利息

$210,630

第25年共還本金

$1,026,002

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$15,981	$87,071	$103,053	$5,595,199
302	$15,736	$87,316	$103,053	$5,507,883
303	$15,491	$87,562	$103,053	$5,420,321
304	$15,245	$87,808	$103,053	$5,332,513
305	$14,998	$88,055	$103,053	$5,244,458
306	$14,750	$88,303	$103,053	$5,156,156
307	$14,502	$88,551	$103,053	$5,067,605
308	$14,253	$88,800	$103,053	$4,978,805
309	$14,003	$89,050	$103,053	$4,889,755
310	$13,752	$89,300	$103,053	$4,800,455
311	$13,501	$89,551	$103,053	$4,710,903
312	$13,249	$89,803	$103,053	$4,621,100

第26年供款共

$1,236,632

第26年利息

$175,462

第26年共還本金

$1,061,170

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,997	$90,056	$103,053	$4,531,044
314	$12,744	$90,309	$103,053	$4,440,735
315	$12,490	$90,563	$103,053	$4,350,172
316	$12,235	$90,818	$103,053	$4,259,354
317	$11,979	$91,073	$103,053	$4,168,281
318	$11,723	$91,329	$103,053	$4,076,952
319	$11,466	$91,586	$103,053	$3,985,366
320	$11,209	$91,844	$103,053	$3,893,522
321	$10,951	$92,102	$103,053	$3,801,420
322	$10,691	$92,361	$103,053	$3,709,059
323	$10,432	$92,621	$103,053	$3,616,438
324	$10,171	$92,881	$103,053	$3,523,556

第27年供款共

$1,236,632

第27年利息

$139,088

第27年共還本金

$1,097,544

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,910	$93,143	$103,053	$3,430,414
326	$9,648	$93,405	$103,053	$3,337,009
327	$9,385	$93,667	$103,053	$3,243,342
328	$9,122	$93,931	$103,053	$3,149,411
329	$8,858	$94,195	$103,053	$3,055,216
330	$8,593	$94,460	$103,053	$2,960,756
331	$8,327	$94,725	$103,053	$2,866,031
332	$8,061	$94,992	$103,053	$2,771,039
333	$7,794	$95,259	$103,053	$2,675,780
334	$7,526	$95,527	$103,053	$2,580,253
335	$7,257	$95,796	$103,053	$2,484,457
336	$6,988	$96,065	$103,053	$2,388,392

第28年供款共

$1,236,632

第28年利息

$101,467

第28年共還本金

$1,135,164

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,717	$96,335	$103,053	$2,292,057
338	$6,446	$96,606	$103,053	$2,195,451
339	$6,175	$96,878	$103,053	$2,098,573
340	$5,902	$97,150	$103,053	$2,001,422
341	$5,629	$97,424	$103,053	$1,903,999
342	$5,355	$97,698	$103,053	$1,806,301
343	$5,080	$97,972	$103,053	$1,708,329
344	$4,805	$98,248	$103,053	$1,610,081
345	$4,528	$98,524	$103,053	$1,511,557
346	$4,251	$98,801	$103,053	$1,412,755
347	$3,973	$99,079	$103,053	$1,313,676
348	$3,695	$99,358	$103,053	$1,214,318

第29年供款共

$1,236,632

第29年利息

$62,557

第29年共還本金

$1,174,074

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,415	$99,637	$103,053	$1,114,681
350	$3,135	$99,918	$103,053	$1,014,763
351	$2,854	$100,199	$103,053	$914,564
352	$2,572	$100,480	$103,053	$814,084
353	$2,290	$100,763	$103,053	$713,321
354	$2,006	$101,046	$103,053	$612,275
355	$1,722	$101,331	$103,053	$510,944
356	$1,437	$101,616	$103,053	$409,328
357	$1,151	$101,901	$103,053	$307,427
358	$865	$102,188	$103,053	$205,239
359	$577	$102,475	$103,053	$102,764
360	$289	$102,764	$103,053	$0

第30年供款共

$1,236,632

第30年利息

$22,314

第30年共還本金

$1,214,318

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$22,118,946

免責聲明

筍盤推介

按揭保險費
info