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$23,374,086

每月供款
$109,567

首期

$-16,400,000

總貸款額

$24,400,000

總利息

$15,044,086

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-16,070,000

按月供比率計算

$219,134

置業成本總預算

HK$-16,070,000

首期

$-16,400,000
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

$219,134

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

沙田富豪花園

thumb_up

優質向南４房大則🏠🏠　寧靜舒適👍👍

實

919 呎

@8,760

建

1,255 呎

@6,414

local_fire_department 至HIT

售$805 萬

實

919 呎

@8,760

建

1,255 呎

@6,414

售$805 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭第11座

實

774 呎

@9,948

建

988 呎

@7,794

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 transfer_within_a_station 人才必選

售$770 萬

實

774 呎

@9,948

建

988 呎

@7,794

售$770 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 transfer_within_a_station 人才必選

馬鞍山迎海第02期星灣第20座

thumb_up

迎海全海特色玻璃屋

實

527 呎

@16,129

local_fire_department 至HIT

售$850 萬

實

527 呎

@16,129

售$850 萬

local_fire_department 至HIT

馬鞍山翠擁華庭

thumb_up

馬鞍山翠擁華庭免費村巴。室內外泳池

實

702 呎

@10,684

建

905 呎

@8,287

local_fire_department 至HIT

售$750 萬

實

702 呎

@10,684

建

905 呎

@8,287

售$750 萬

local_fire_department 至HIT

沙田銀禧花園銀禧閣

thumb_up

特色連天台🏠🏠　享高層東南馬場景觀🌊🌊

實

660 呎

@12,576

建

1,094 呎

@7,587

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$830 萬

實

660 呎

@12,576

建

1,094 呎

@7,587

售$830 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

西貢大環頭

thumb_up

海邊小品全幢

建

990 呎

@8,384

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$830 萬

建

990 呎

@8,384

售$830 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山迎海第04期駿岸第06座

thumb_up

大2房海景高層，企理裝修，明廚明廁客廳對流窗，好客可傾

實

513 呎

@13,840

local_fire_department 至HIT

售$710 萬

實

513 呎

@13,840

售$710 萬

local_fire_department 至HIT

馬鞍山新港城第05期濤居海

thumb_up

新港城海濤居 **開揚遠景,套3房2廳,即買即用**

實

643 呎

@11,198

建

824 呎

@8,738

local_fire_department 至HIT local_offer 低水筍價

售$720 萬

實

643 呎

@11,198

建

824 呎

@8,738

售$720 萬

local_fire_department 至HIT local_offer 低水筍價

沙田新城市廣場紅棉閣

thumb_up

高層兩房,開揚山景,站頂上蓋,有裝修,交通方便,配套齊全

實

583 呎

@14,237

建

688 呎

@12,064

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

售$830 萬

實

583 呎

@14,237

建

688 呎

@12,064

售$830 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@15,060

local_fire_department 至HIT

售$750 萬

實

498 呎

@15,060

售$750 萬

local_fire_department 至HIT

VR實景

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔 3房可連約可交吉

實

653 呎

@11,792

建

862 呎

@8,933

local_fire_department 至HIT

售$770 萬

實

653 呎

@11,792

建

862 呎

@8,933

售$770 萬

local_fire_department 至HIT

馬鞍山新港城 K座

thumb_up

馬鞍山新港城

實

551 呎

@13,067

建

750 呎

@9,600

local_fire_department 至HIT

售$720 萬

實

551 呎

@13,067

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$146,033	$112,214	$91,957	$78,480
1.500	$151,461	$117,741	$97,584	$84,209
2.000	$157,016	$123,436	$103,420	$90,187
2.500	$162,697	$129,296	$109,462	$96,409
3.000	$168,502	$135,322	$115,708	$102,871
3.500	$174,431	$141,510	$122,152	$109,567
4.000	$180,484	$147,859	$128,792	$116,489
4.500	$186,658	$154,366	$135,623	$123,631
5.000	$192,954	$161,029	$142,640	$130,984
5.500	$199,368	$167,845	$149,837	$138,541
6.000	$205,901	$174,809	$157,210	$146,290

每月供款$109,567

年期

30年

貸款金額

$24,400,000

總利息

$15,044,086

總貸款連利息

$39,444,086

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$71,167	$38,400	$109,567	$24,361,600
2	$71,055	$38,512	$109,567	$24,323,088
3	$70,942	$38,625	$109,567	$24,284,463
4	$70,830	$38,737	$109,567	$24,245,726
5	$70,717	$38,850	$109,567	$24,206,876
6	$70,603	$38,964	$109,567	$24,167,912
7	$70,490	$39,077	$109,567	$24,128,835
8	$70,376	$39,191	$109,567	$24,089,644
9	$70,261	$39,305	$109,567	$24,050,338
10	$70,147	$39,420	$109,567	$24,010,918
11	$70,032	$39,535	$109,567	$23,971,383
12	$69,917	$39,650	$109,567	$23,931,733

第1年供款共

$1,314,803

第1年利息

$846,536

第1年共還本金

$468,267

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$69,801	$39,766	$109,567	$23,891,967
14	$69,685	$39,882	$109,567	$23,852,085
15	$69,569	$39,998	$109,567	$23,812,086
16	$69,452	$40,115	$109,567	$23,771,971
17	$69,335	$40,232	$109,567	$23,731,739
18	$69,218	$40,349	$109,567	$23,691,390
19	$69,100	$40,467	$109,567	$23,650,923
20	$68,982	$40,585	$109,567	$23,610,338
21	$68,863	$40,703	$109,567	$23,569,635
22	$68,745	$40,822	$109,567	$23,528,813
23	$68,626	$40,941	$109,567	$23,487,871
24	$68,506	$41,061	$109,567	$23,446,811

第2年供款共

$1,314,803

第2年利息

$829,881

第2年共還本金

$484,922

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$68,387	$41,180	$109,567	$23,405,630
26	$68,266	$41,300	$109,567	$23,364,330
27	$68,146	$41,421	$109,567	$23,322,909
28	$68,025	$41,542	$109,567	$23,281,367
29	$67,904	$41,663	$109,567	$23,239,704
30	$67,782	$41,784	$109,567	$23,197,920
31	$67,661	$41,906	$109,567	$23,156,013
32	$67,538	$42,029	$109,567	$23,113,985
33	$67,416	$42,151	$109,567	$23,071,834
34	$67,293	$42,274	$109,567	$23,029,560
35	$67,170	$42,397	$109,567	$22,987,162
36	$67,046	$42,521	$109,567	$22,944,641

第3年供款共

$1,314,803

第3年利息

$812,634

第3年共還本金

$502,169

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$66,922	$42,645	$109,567	$22,901,996
38	$66,797	$42,769	$109,567	$22,859,227
39	$66,673	$42,894	$109,567	$22,816,333
40	$66,548	$43,019	$109,567	$22,773,314
41	$66,422	$43,145	$109,567	$22,730,169
42	$66,296	$43,271	$109,567	$22,686,898
43	$66,170	$43,397	$109,567	$22,643,501
44	$66,044	$43,523	$109,567	$22,599,978
45	$65,917	$43,650	$109,567	$22,556,328
46	$65,789	$43,778	$109,567	$22,512,550
47	$65,662	$43,905	$109,567	$22,468,645
48	$65,534	$44,033	$109,567	$22,424,612

第4年供款共

$1,314,803

第4年利息

$794,773

第4年共還本金

$520,030

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$65,405	$44,162	$109,567	$22,380,450
50	$65,276	$44,291	$109,567	$22,336,159
51	$65,147	$44,420	$109,567	$22,291,739
52	$65,018	$44,549	$109,567	$22,247,190
53	$64,888	$44,679	$109,567	$22,202,511
54	$64,757	$44,810	$109,567	$22,157,701
55	$64,627	$44,940	$109,567	$22,112,761
56	$64,496	$45,071	$109,567	$22,067,690
57	$64,364	$45,203	$109,567	$22,022,487
58	$64,232	$45,335	$109,567	$21,977,152
59	$64,100	$45,467	$109,567	$21,931,685
60	$63,967	$45,599	$109,567	$21,886,086

第5年供款共

$1,314,803

第5年利息

$776,277

第5年共還本金

$538,526

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$63,834	$45,732	$109,567	$21,840,353
62	$63,701	$45,866	$109,567	$21,794,487
63	$63,567	$46,000	$109,567	$21,748,488
64	$63,433	$46,134	$109,567	$21,702,354
65	$63,299	$46,268	$109,567	$21,656,086
66	$63,164	$46,403	$109,567	$21,609,682
67	$63,028	$46,539	$109,567	$21,563,144
68	$62,893	$46,674	$109,567	$21,516,469
69	$62,756	$46,811	$109,567	$21,469,659
70	$62,620	$46,947	$109,567	$21,422,712
71	$62,483	$47,084	$109,567	$21,375,628
72	$62,346	$47,221	$109,567	$21,328,406

第6年供款共

$1,314,803

第6年利息

$757,123

第6年共還本金

$557,680

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$62,208	$47,359	$109,567	$21,281,047
74	$62,070	$47,497	$109,567	$21,233,550
75	$61,931	$47,636	$109,567	$21,185,914
76	$61,792	$47,775	$109,567	$21,138,140
77	$61,653	$47,914	$109,567	$21,090,226
78	$61,513	$48,054	$109,567	$21,042,172
79	$61,373	$48,194	$109,567	$20,993,978
80	$61,232	$48,334	$109,567	$20,945,644
81	$61,091	$48,475	$109,567	$20,897,168
82	$60,950	$48,617	$109,567	$20,848,551
83	$60,808	$48,759	$109,567	$20,799,793
84	$60,666	$48,901	$109,567	$20,750,892

第7年供款共

$1,314,803

第7年利息

$737,288

第7年共還本金

$577,514

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$60,523	$49,043	$109,567	$20,701,848
86	$60,380	$49,187	$109,567	$20,652,662
87	$60,237	$49,330	$109,567	$20,603,332
88	$60,093	$49,474	$109,567	$20,553,858
89	$59,949	$49,618	$109,567	$20,504,240
90	$59,804	$49,763	$109,567	$20,454,477
91	$59,659	$49,908	$109,567	$20,404,569
92	$59,513	$50,054	$109,567	$20,354,515
93	$59,367	$50,200	$109,567	$20,304,316
94	$59,221	$50,346	$109,567	$20,253,970
95	$59,074	$50,493	$109,567	$20,203,477
96	$58,927	$50,640	$109,567	$20,152,837

第8年供款共

$1,314,803

第8年利息

$716,748

第8年共還本金

$598,055

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$58,779	$50,788	$109,567	$20,102,049
98	$58,631	$50,936	$109,567	$20,051,113
99	$58,482	$51,084	$109,567	$20,000,029
100	$58,333	$51,233	$109,567	$19,948,795
101	$58,184	$51,383	$109,567	$19,897,412
102	$58,034	$51,533	$109,567	$19,845,879
103	$57,884	$51,683	$109,567	$19,794,196
104	$57,733	$51,834	$109,567	$19,742,363
105	$57,582	$51,985	$109,567	$19,690,378
106	$57,430	$52,137	$109,567	$19,638,241
107	$57,278	$52,289	$109,567	$19,585,952
108	$57,126	$52,441	$109,567	$19,533,511

第9年供款共

$1,314,803

第9年利息

$695,477

第9年共還本金

$619,326

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$56,973	$52,594	$109,567	$19,480,917
110	$56,819	$52,748	$109,567	$19,428,169
111	$56,665	$52,901	$109,567	$19,375,268
112	$56,511	$53,056	$109,567	$19,322,212
113	$56,356	$53,210	$109,567	$19,269,002
114	$56,201	$53,366	$109,567	$19,215,636
115	$56,046	$53,521	$109,567	$19,162,115
116	$55,890	$53,677	$109,567	$19,108,437
117	$55,733	$53,834	$109,567	$19,054,603
118	$55,576	$53,991	$109,567	$19,000,612
119	$55,418	$54,148	$109,567	$18,946,464
120	$55,261	$54,306	$109,567	$18,892,158

第10年供款共

$1,314,803

第10年利息

$673,449

第10年共還本金

$641,353

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$55,102	$54,465	$109,567	$18,837,693
122	$54,943	$54,624	$109,567	$18,783,069
123	$54,784	$54,783	$109,567	$18,728,286
124	$54,624	$54,943	$109,567	$18,673,343
125	$54,464	$55,103	$109,567	$18,618,240
126	$54,303	$55,264	$109,567	$18,562,977
127	$54,142	$55,425	$109,567	$18,507,552
128	$53,980	$55,587	$109,567	$18,451,965
129	$53,818	$55,749	$109,567	$18,396,217
130	$53,656	$55,911	$109,567	$18,340,305
131	$53,493	$56,074	$109,567	$18,284,231
132	$53,329	$56,238	$109,567	$18,227,993

第11年供款共

$1,314,803

第11年利息

$650,638

第11年共還本金

$664,164

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$53,165	$56,402	$109,567	$18,171,591
134	$53,000	$56,566	$109,567	$18,115,025
135	$52,835	$56,731	$109,567	$18,058,293
136	$52,670	$56,897	$109,567	$18,001,397
137	$52,504	$57,063	$109,567	$17,944,334
138	$52,338	$57,229	$109,567	$17,887,104
139	$52,171	$57,396	$109,567	$17,829,708
140	$52,003	$57,564	$109,567	$17,772,145
141	$51,835	$57,731	$109,567	$17,714,413
142	$51,667	$57,900	$109,567	$17,656,513
143	$51,498	$58,069	$109,567	$17,598,445
144	$51,329	$58,238	$109,567	$17,540,206

第12年供款共

$1,314,803

第12年利息

$627,016

第12年共還本金

$687,787

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$51,159	$58,408	$109,567	$17,481,798
146	$50,989	$58,578	$109,567	$17,423,220
147	$50,818	$58,749	$109,567	$17,364,471
148	$50,646	$58,921	$109,567	$17,305,550
149	$50,475	$59,092	$109,567	$17,246,458
150	$50,302	$59,265	$109,567	$17,187,193
151	$50,129	$59,438	$109,567	$17,127,756
152	$49,956	$59,611	$109,567	$17,068,145
153	$49,782	$59,785	$109,567	$17,008,360
154	$49,608	$59,959	$109,567	$16,948,401
155	$49,433	$60,134	$109,567	$16,888,267
156	$49,257	$60,309	$109,567	$16,827,957

第13年供款共

$1,314,803

第13年利息

$602,554

第13年共還本金

$712,249

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$49,082	$60,485	$109,567	$16,767,472
158	$48,905	$60,662	$109,567	$16,706,810
159	$48,728	$60,839	$109,567	$16,645,971
160	$48,551	$61,016	$109,567	$16,584,955
161	$48,373	$61,194	$109,567	$16,523,761
162	$48,194	$61,373	$109,567	$16,462,389
163	$48,015	$61,552	$109,567	$16,400,837
164	$47,836	$61,731	$109,567	$16,339,106
165	$47,656	$61,911	$109,567	$16,277,195
166	$47,475	$62,092	$109,567	$16,215,103
167	$47,294	$62,273	$109,567	$16,152,830
168	$47,112	$62,454	$109,567	$16,090,376

第14年供款共

$1,314,803

第14年利息

$577,221

第14年共還本金

$737,582

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$46,930	$62,637	$109,567	$16,027,739
170	$46,748	$62,819	$109,567	$15,964,920
171	$46,564	$63,003	$109,567	$15,901,917
172	$46,381	$63,186	$109,567	$15,838,731
173	$46,196	$63,371	$109,567	$15,775,360
174	$46,011	$63,555	$109,567	$15,711,805
175	$45,826	$63,741	$109,567	$15,648,064
176	$45,640	$63,927	$109,567	$15,584,137
177	$45,454	$64,113	$109,567	$15,520,024
178	$45,267	$64,300	$109,567	$15,455,724
179	$45,079	$64,488	$109,567	$15,391,236
180	$44,891	$64,676	$109,567	$15,326,560

第15年供款共

$1,314,803

第15年利息

$550,988

第15年共還本金

$763,815

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$44,702	$64,864	$109,567	$15,261,696
182	$44,513	$65,054	$109,567	$15,196,642
183	$44,324	$65,243	$109,567	$15,131,399
184	$44,133	$65,434	$109,567	$15,065,965
185	$43,942	$65,625	$109,567	$15,000,341
186	$43,751	$65,816	$109,567	$14,934,525
187	$43,559	$66,008	$109,567	$14,868,517
188	$43,367	$66,200	$109,567	$14,802,317
189	$43,173	$66,393	$109,567	$14,735,923
190	$42,980	$66,587	$109,567	$14,669,336
191	$42,786	$66,781	$109,567	$14,602,555
192	$42,591	$66,976	$109,567	$14,535,578

第16年供款共

$1,314,803

第16年利息

$523,821

第16年共還本金

$790,982

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$42,395	$67,171	$109,567	$14,468,407
194	$42,200	$67,367	$109,567	$14,401,040
195	$42,003	$67,564	$109,567	$14,333,476
196	$41,806	$67,761	$109,567	$14,265,715
197	$41,608	$67,959	$109,567	$14,197,756
198	$41,410	$68,157	$109,567	$14,129,599
199	$41,211	$68,356	$109,567	$14,061,244
200	$41,012	$68,555	$109,567	$13,992,689
201	$40,812	$68,755	$109,567	$13,923,934
202	$40,611	$68,955	$109,567	$13,854,979
203	$40,410	$69,157	$109,567	$13,785,822
204	$40,209	$69,358	$109,567	$13,716,464

第17年供款共

$1,314,803

第17年利息

$495,688

第17年共還本金

$819,115

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$40,006	$69,561	$109,567	$13,646,903
206	$39,803	$69,763	$109,567	$13,577,140
207	$39,600	$69,967	$109,567	$13,507,173
208	$39,396	$70,171	$109,567	$13,437,002
209	$39,191	$70,376	$109,567	$13,366,626
210	$38,986	$70,581	$109,567	$13,296,045
211	$38,780	$70,787	$109,567	$13,225,259
212	$38,574	$70,993	$109,567	$13,154,265
213	$38,367	$71,200	$109,567	$13,083,065
214	$38,159	$71,408	$109,567	$13,011,657
215	$37,951	$71,616	$109,567	$12,940,041
216	$37,742	$71,825	$109,567	$12,868,216

第18年供款共

$1,314,803

第18年利息

$466,555

第18年共還本金

$848,248

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$37,532	$72,035	$109,567	$12,796,181
218	$37,322	$72,245	$109,567	$12,723,936
219	$37,111	$72,455	$109,567	$12,651,481
220	$36,900	$72,667	$109,567	$12,578,814
221	$36,688	$72,879	$109,567	$12,505,936
222	$36,476	$73,091	$109,567	$12,432,844
223	$36,262	$73,304	$109,567	$12,359,540
224	$36,049	$73,518	$109,567	$12,286,022
225	$35,834	$73,733	$109,567	$12,212,289
226	$35,619	$73,948	$109,567	$12,138,341
227	$35,403	$74,163	$109,567	$12,064,178
228	$35,187	$74,380	$109,567	$11,989,798

第19年供款共

$1,314,803

第19年利息

$436,385

第19年共還本金

$878,418

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$34,970	$74,597	$109,567	$11,915,201
230	$34,753	$74,814	$109,567	$11,840,387
231	$34,534	$75,032	$109,567	$11,765,355
232	$34,316	$75,251	$109,567	$11,690,103
233	$34,096	$75,471	$109,567	$11,614,633
234	$33,876	$75,691	$109,567	$11,538,942
235	$33,655	$75,912	$109,567	$11,463,030
236	$33,434	$76,133	$109,567	$11,386,897
237	$33,212	$76,355	$109,567	$11,310,542
238	$32,989	$76,578	$109,567	$11,233,964
239	$32,766	$76,801	$109,567	$11,157,163
240	$32,542	$77,025	$109,567	$11,080,138

第20年供款共

$1,314,803

第20年利息

$405,143

第20年共還本金

$909,660

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$32,317	$77,250	$109,567	$11,002,888
242	$32,092	$77,475	$109,567	$10,925,413
243	$31,866	$77,701	$109,567	$10,847,712
244	$31,639	$77,928	$109,567	$10,769,784
245	$31,412	$78,155	$109,567	$10,691,629
246	$31,184	$78,383	$109,567	$10,613,246
247	$30,955	$78,612	$109,567	$10,534,634
248	$30,726	$78,841	$109,567	$10,455,793
249	$30,496	$79,071	$109,567	$10,376,723
250	$30,265	$79,301	$109,567	$10,297,421
251	$30,034	$79,533	$109,567	$10,217,888
252	$29,802	$79,765	$109,567	$10,138,124

第21年供款共

$1,314,803

第21年利息

$372,789

第21年共還本金

$942,014

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$29,570	$79,997	$109,567	$10,058,126
254	$29,336	$80,231	$109,567	$9,977,896
255	$29,102	$80,465	$109,567	$9,897,431
256	$28,868	$80,699	$109,567	$9,816,731
257	$28,632	$80,935	$109,567	$9,735,797
258	$28,396	$81,171	$109,567	$9,654,626
259	$28,159	$81,408	$109,567	$9,573,218
260	$27,922	$81,645	$109,567	$9,491,573
261	$27,684	$81,883	$109,567	$9,409,690
262	$27,445	$82,122	$109,567	$9,327,568
263	$27,205	$82,361	$109,567	$9,245,207
264	$26,965	$82,602	$109,567	$9,162,605

第22年供款共

$1,314,803

第22年利息

$339,284

第22年共還本金

$975,519

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$26,724	$82,843	$109,567	$9,079,762
266	$26,483	$83,084	$109,567	$8,996,678
267	$26,240	$83,327	$109,567	$8,913,351
268	$25,997	$83,570	$109,567	$8,829,782
269	$25,754	$83,813	$109,567	$8,745,968
270	$25,509	$84,058	$109,567	$8,661,911
271	$25,264	$84,303	$109,567	$8,577,608
272	$25,018	$84,549	$109,567	$8,493,059
273	$24,771	$84,795	$109,567	$8,408,263
274	$24,524	$85,043	$109,567	$8,323,220
275	$24,276	$85,291	$109,567	$8,237,930
276	$24,027	$85,540	$109,567	$8,152,390

第23年供款共

$1,314,803

第23年利息

$304,588

第23年共還本金

$1,010,215

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$23,778	$85,789	$109,567	$8,066,601
278	$23,528	$86,039	$109,567	$7,980,562
279	$23,277	$86,290	$109,567	$7,894,271
280	$23,025	$86,542	$109,567	$7,807,729
281	$22,773	$86,794	$109,567	$7,720,935
282	$22,519	$87,048	$109,567	$7,633,887
283	$22,266	$87,301	$109,567	$7,546,586
284	$22,011	$87,556	$109,567	$7,459,030
285	$21,756	$87,811	$109,567	$7,371,219
286	$21,499	$88,068	$109,567	$7,283,151
287	$21,243	$88,324	$109,567	$7,194,827
288	$20,985	$88,582	$109,567	$7,106,245

第24年供款共

$1,314,803

第24年利息

$268,658

第24年共還本金

$1,046,145

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$20,727	$88,840	$109,567	$7,017,404
290	$20,467	$89,099	$109,567	$6,928,305
291	$20,208	$89,359	$109,567	$6,838,946
292	$19,947	$89,620	$109,567	$6,749,326
293	$19,686	$89,881	$109,567	$6,659,444
294	$19,423	$90,144	$109,567	$6,569,301
295	$19,160	$90,406	$109,567	$6,478,894
296	$18,897	$90,670	$109,567	$6,388,224
297	$18,632	$90,935	$109,567	$6,297,290
298	$18,367	$91,200	$109,567	$6,206,090
299	$18,101	$91,466	$109,567	$6,114,624
300	$17,834	$91,733	$109,567	$6,022,891

第25年供款共

$1,314,803

第25年利息

$231,449

第25年共還本金

$1,083,353

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$17,567	$92,000	$109,567	$5,930,891
302	$17,298	$92,268	$109,567	$5,838,623
303	$17,029	$92,538	$109,567	$5,746,085
304	$16,759	$92,807	$109,567	$5,653,278
305	$16,489	$93,078	$109,567	$5,560,200
306	$16,217	$93,350	$109,567	$5,466,850
307	$15,945	$93,622	$109,567	$5,373,228
308	$15,672	$93,895	$109,567	$5,279,333
309	$15,398	$94,169	$109,567	$5,185,164
310	$15,123	$94,444	$109,567	$5,090,721
311	$14,848	$94,719	$109,567	$4,996,002
312	$14,572	$94,995	$109,567	$4,901,006

第26年供款共

$1,314,803

第26年利息

$192,918

第26年共還本金

$1,121,885

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,295	$95,272	$109,567	$4,805,734
314	$14,017	$95,550	$109,567	$4,710,184
315	$13,738	$95,829	$109,567	$4,614,355
316	$13,459	$96,108	$109,567	$4,518,247
317	$13,178	$96,389	$109,567	$4,421,858
318	$12,897	$96,670	$109,567	$4,325,188
319	$12,615	$96,952	$109,567	$4,228,236
320	$12,332	$97,235	$109,567	$4,131,002
321	$12,049	$97,518	$109,567	$4,033,484
322	$11,764	$97,803	$109,567	$3,935,681
323	$11,479	$98,088	$109,567	$3,837,593
324	$11,193	$98,374	$109,567	$3,739,219

第27年供款共

$1,314,803

第27年利息

$153,016

第27年共還本金

$1,161,787

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,906	$98,661	$109,567	$3,640,559
326	$10,618	$98,949	$109,567	$3,541,610
327	$10,330	$99,237	$109,567	$3,442,373
328	$10,040	$99,527	$109,567	$3,342,846
329	$9,750	$99,817	$109,567	$3,243,029
330	$9,459	$100,108	$109,567	$3,142,921
331	$9,167	$100,400	$109,567	$3,042,521
332	$8,874	$100,693	$109,567	$2,941,828
333	$8,580	$100,987	$109,567	$2,840,842
334	$8,286	$101,281	$109,567	$2,739,560
335	$7,990	$101,577	$109,567	$2,637,984
336	$7,694	$101,873	$109,567	$2,536,111

第28年供款共

$1,314,803

第28年利息

$111,695

第28年共還本金

$1,203,108

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,397	$102,170	$109,567	$2,433,941
338	$7,099	$102,468	$109,567	$2,331,473
339	$6,800	$102,767	$109,567	$2,228,707
340	$6,500	$103,067	$109,567	$2,125,640
341	$6,200	$103,367	$109,567	$2,022,273
342	$5,898	$103,669	$109,567	$1,918,604
343	$5,596	$103,971	$109,567	$1,814,633
344	$5,293	$104,274	$109,567	$1,710,359
345	$4,989	$104,578	$109,567	$1,605,781
346	$4,684	$104,883	$109,567	$1,500,897
347	$4,378	$105,189	$109,567	$1,395,708
348	$4,071	$105,496	$109,567	$1,290,212

第29年供款共

$1,314,803

第29年利息

$68,904

第29年共還本金

$1,245,899

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,763	$105,804	$109,567	$1,184,408
350	$3,455	$106,112	$109,567	$1,078,296
351	$3,145	$106,422	$109,567	$971,874
352	$2,835	$106,732	$109,567	$865,142
353	$2,523	$107,044	$109,567	$758,098
354	$2,211	$107,356	$109,567	$650,742
355	$1,898	$107,669	$109,567	$543,073
356	$1,584	$107,983	$109,567	$435,090
357	$1,269	$108,298	$109,567	$326,793
358	$953	$108,614	$109,567	$218,179
359	$636	$108,931	$109,567	$109,248
360	$319	$109,248	$109,567	$0

第30年供款共

$1,314,803

第30年利息

$24,591

第30年共還本金

$1,290,212

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$23,374,086

免責聲明

筍盤推介

按揭保險費
info