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$23,236,969

每月供款
$111,409

首期

$-17,200,000

總貸款額

$25,200,000

總利息

$14,906,969

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-16,870,000

按月供比率計算

$222,816

置業成本總預算

HK$-16,870,000

首期

$-17,200,000
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

$222,816

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

VR實景

馬鞍山嵐岸第03座

thumb_up

對流3房有匙即睇

實

660 呎

@13,030

建

900 呎

@9,556

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$860 萬

實

660 呎

@13,030

建

900 呎

@9,556

售$860 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@12,590

建

758 呎

@9,235

real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

556 呎

@12,590

建

758 呎

@9,235

售$700 萬

real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山新港城第05期海濤居第04座

thumb_up

海濤居市中心上蓋物蓋套3房高層海景一盤難求

實

626 呎

@14,058

建

794 呎

@11,083

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

626 呎

@14,058

建

794 呎

@11,083

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

@11,761

建

862 呎

@8,910

local_fire_department 至HIT

售$768 萬

實

653 呎

@11,761

建

862 呎

@8,910

售$768 萬

local_fire_department 至HIT

馬鞍山迎海第01期第05座

thumb_up

**罕有海景套房,鐵路沿線**

實

582 呎

@15,464

建

753 呎

@11,952

local_fire_department 至HIT real_estate_agent 罕有放盤

售$900 萬

實

582 呎

@15,464

建

753 呎

@11,952

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

粉嶺牽晴間

thumb_up

高層大3房,開揚山景,心曠神怡

實

634 呎

@11,987

建

868 呎

@8,756

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

售$760 萬

實

634 呎

@11,987

建

868 呎

@8,756

售$760 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

大埔雲滙第01期

thumb_up

新鴻基5年樓齡科學園雲匯低密度住宅東南池景

實

455 呎

@15,824

price_change 蝕讓盤

售$720 萬

實

455 呎

@15,824

售$720 萬

price_change 蝕讓盤

馬鞍山泓碧第H19-H20座

thumb_up

泓碧罕有特式單位, 2房連花園

實

464 呎

@16,810

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$780 萬

實

464 呎

@16,810

售$780 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山馬鞍山中心

thumb_up

*罕有*市中心全海景單位 3房2廁

實

634 呎

@13,407

建

848 呎

@10,024

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

售$850 萬

實

634 呎

@13,407

建

848 呎

@10,024

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

馬鞍山天宇海第2A座

thumb_up

東南內園三房一套

實

670 呎

@12,358

建

881 呎

@9,398

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$828 萬

實

670 呎

@12,358

建

881 呎

@9,398

售$828 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

沙田濱景花園

thumb_up

沙田濱景花園,新地物業,特高樓底

實

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盤

售$820 萬

實

643 呎

@12,753

建

780 呎

@10,513

售$820 萬

real_estate_agent 罕有放盤

粉嶺蔚翠花園第04座

thumb_up

靚裝連車位

實

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 萬

實

716 呎

@12,291

建

826 呎

@10,654

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$150,821	$115,893	$94,972	$81,053
1.500	$156,427	$121,601	$100,784	$86,970
2.000	$162,164	$127,483	$106,811	$93,144
2.500	$168,031	$133,536	$113,051	$99,570
3.000	$174,027	$139,759	$119,501	$106,244
3.375	$178,607	$144,536	$124,474	$111,408
3.500	$180,150	$146,150	$126,157	$113,159
4.000	$186,401	$152,707	$133,015	$120,309
4.500	$192,778	$159,428	$140,070	$127,685
5.000	$199,280	$166,309	$147,317	$135,279
5.500	$205,905	$173,348	$154,750	$143,083
6.000	$212,652	$180,541	$162,364	$151,087

每月供款$111,409

年期

30年

貸款金額

$25,200,000

總利息

$14,906,969

總貸款連利息

$40,106,969

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$70,875	$40,533	$111,408	$25,159,467
2	$70,761	$40,647	$111,408	$25,118,820
3	$70,647	$40,762	$111,408	$25,078,058
4	$70,532	$40,876	$111,408	$25,037,182
5	$70,417	$40,991	$111,408	$24,996,191
6	$70,302	$41,106	$111,408	$24,955,084
7	$70,186	$41,222	$111,408	$24,913,862
8	$70,070	$41,338	$111,408	$24,872,524
9	$69,954	$41,454	$111,408	$24,831,070
10	$69,837	$41,571	$111,408	$24,789,499
11	$69,720	$41,688	$111,408	$24,747,811
12	$69,603	$41,805	$111,408	$24,706,006

第1年供款共

$1,336,899

第1年利息

$842,905

第1年共還本金

$493,994

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$69,486	$41,923	$111,408	$24,664,083
14	$69,368	$42,041	$111,408	$24,622,043
15	$69,249	$42,159	$111,408	$24,579,884
16	$69,131	$42,277	$111,408	$24,537,607
17	$69,012	$42,396	$111,408	$24,495,211
18	$68,893	$42,515	$111,408	$24,452,695
19	$68,773	$42,635	$111,408	$24,410,060
20	$68,653	$42,755	$111,408	$24,367,305
21	$68,533	$42,875	$111,408	$24,324,430
22	$68,412	$42,996	$111,408	$24,281,434
23	$68,292	$43,117	$111,408	$24,238,318
24	$68,170	$43,238	$111,408	$24,195,080

第2年供款共

$1,336,899

第2年利息

$825,972

第2年共還本金

$510,927

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$68,049	$43,360	$111,408	$24,151,720
26	$67,927	$43,482	$111,408	$24,108,238
27	$67,804	$43,604	$111,408	$24,064,635
28	$67,682	$43,726	$111,408	$24,020,908
29	$67,559	$43,849	$111,408	$23,977,059
30	$67,435	$43,973	$111,408	$23,933,086
31	$67,312	$44,096	$111,408	$23,888,990
32	$67,188	$44,220	$111,408	$23,844,769
33	$67,063	$44,345	$111,408	$23,800,424
34	$66,939	$44,470	$111,408	$23,755,955
35	$66,814	$44,595	$111,408	$23,711,360
36	$66,688	$44,720	$111,408	$23,666,640

第3年供款共

$1,336,899

第3年利息

$808,459

第3年共還本金

$528,440

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$66,562	$44,846	$111,408	$23,621,794
38	$66,436	$44,972	$111,408	$23,576,822
39	$66,310	$45,098	$111,408	$23,531,724
40	$66,183	$45,225	$111,408	$23,486,499
41	$66,056	$45,352	$111,408	$23,441,146
42	$65,928	$45,480	$111,408	$23,395,666
43	$65,800	$45,608	$111,408	$23,350,058
44	$65,672	$45,736	$111,408	$23,304,322
45	$65,543	$45,865	$111,408	$23,258,457
46	$65,414	$45,994	$111,408	$23,212,463
47	$65,285	$46,123	$111,408	$23,166,340
48	$65,155	$46,253	$111,408	$23,120,087

第4年供款共

$1,336,899

第4年利息

$790,346

第4年共還本金

$546,553

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$65,025	$46,383	$111,408	$23,073,704
50	$64,895	$46,513	$111,408	$23,027,191
51	$64,764	$46,644	$111,408	$22,980,546
52	$64,633	$46,775	$111,408	$22,933,771
53	$64,501	$46,907	$111,408	$22,886,864
54	$64,369	$47,039	$111,408	$22,839,825
55	$64,237	$47,171	$111,408	$22,792,654
56	$64,104	$47,304	$111,408	$22,745,350
57	$63,971	$47,437	$111,408	$22,697,913
58	$63,838	$47,570	$111,408	$22,650,343
59	$63,704	$47,704	$111,408	$22,602,638
60	$63,570	$47,838	$111,408	$22,554,800

第5年供款共

$1,336,899

第5年利息

$771,612

第5年共還本金

$565,287

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$63,435	$47,973	$111,408	$22,506,827
62	$63,300	$48,108	$111,408	$22,458,719
63	$63,165	$48,243	$111,408	$22,410,476
64	$63,029	$48,379	$111,408	$22,362,097
65	$62,893	$48,515	$111,408	$22,313,583
66	$62,757	$48,651	$111,408	$22,264,931
67	$62,620	$48,788	$111,408	$22,216,143
68	$62,483	$48,925	$111,408	$22,167,218
69	$62,345	$49,063	$111,408	$22,118,155
70	$62,207	$49,201	$111,408	$22,068,954
71	$62,069	$49,339	$111,408	$22,019,615
72	$61,930	$49,478	$111,408	$21,970,137

第6年供款共

$1,336,899

第6年利息

$752,236

第6年共還本金

$584,663

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$61,791	$49,617	$111,408	$21,920,519
74	$61,651	$49,757	$111,408	$21,870,763
75	$61,512	$49,897	$111,408	$21,820,866
76	$61,371	$50,037	$111,408	$21,770,829
77	$61,230	$50,178	$111,408	$21,720,651
78	$61,089	$50,319	$111,408	$21,670,332
79	$60,948	$50,460	$111,408	$21,619,872
80	$60,806	$50,602	$111,408	$21,569,269
81	$60,664	$50,745	$111,408	$21,518,525
82	$60,521	$50,887	$111,408	$21,467,637
83	$60,378	$51,031	$111,408	$21,416,607
84	$60,234	$51,174	$111,408	$21,365,433

第7年供款共

$1,336,899

第7年利息

$732,195

第7年共還本金

$604,704

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$60,090	$51,318	$111,408	$21,314,115
86	$59,946	$51,462	$111,408	$21,262,652
87	$59,801	$51,607	$111,408	$21,211,045
88	$59,656	$51,752	$111,408	$21,159,293
89	$59,511	$51,898	$111,408	$21,107,395
90	$59,365	$52,044	$111,408	$21,055,352
91	$59,218	$52,190	$111,408	$21,003,162
92	$59,071	$52,337	$111,408	$20,950,825
93	$58,924	$52,484	$111,408	$20,898,341
94	$58,777	$52,632	$111,408	$20,845,709
95	$58,629	$52,780	$111,408	$20,792,929
96	$58,480	$52,928	$111,408	$20,740,001

第8年供款共

$1,336,899

第8年利息

$711,468

第8年共還本金

$625,431

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$58,331	$53,077	$111,408	$20,686,924
98	$58,182	$53,226	$111,408	$20,633,698
99	$58,032	$53,376	$111,408	$20,580,322
100	$57,882	$53,526	$111,408	$20,526,796
101	$57,732	$53,677	$111,408	$20,473,119
102	$57,581	$53,828	$111,408	$20,419,292
103	$57,429	$53,979	$111,408	$20,365,313
104	$57,277	$54,131	$111,408	$20,311,182
105	$57,125	$54,283	$111,408	$20,256,899
106	$56,973	$54,436	$111,408	$20,202,463
107	$56,819	$54,589	$111,408	$20,147,874
108	$56,666	$54,742	$111,408	$20,093,132

第9年供款共

$1,336,899

第9年利息

$690,030

第9年共還本金

$646,869

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$56,512	$54,896	$111,408	$20,038,236
110	$56,358	$55,051	$111,408	$19,983,185
111	$56,203	$55,206	$111,408	$19,927,980
112	$56,047	$55,361	$111,408	$19,872,619
113	$55,892	$55,517	$111,408	$19,817,102
114	$55,736	$55,673	$111,408	$19,761,430
115	$55,579	$55,829	$111,408	$19,705,600
116	$55,422	$55,986	$111,408	$19,649,614
117	$55,265	$56,144	$111,408	$19,593,470
118	$55,107	$56,302	$111,408	$19,537,169
119	$54,948	$56,460	$111,408	$19,480,709
120	$54,789	$56,619	$111,408	$19,424,090

第10年供款共

$1,336,899

第10年利息

$667,857

第10年共還本金

$669,042

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$54,630	$56,778	$111,408	$19,367,312
122	$54,471	$56,938	$111,408	$19,310,374
123	$54,310	$57,098	$111,408	$19,253,277
124	$54,150	$57,258	$111,408	$19,196,018
125	$53,989	$57,419	$111,408	$19,138,599
126	$53,827	$57,581	$111,408	$19,081,018
127	$53,665	$57,743	$111,408	$19,023,275
128	$53,503	$57,905	$111,408	$18,965,370
129	$53,340	$58,068	$111,408	$18,907,301
130	$53,177	$58,231	$111,408	$18,849,070
131	$53,013	$58,395	$111,408	$18,790,675
132	$52,849	$58,559	$111,408	$18,732,115

第11年供款共

$1,336,899

第11年利息

$644,924

第11年共還本金

$691,975

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$52,684	$58,724	$111,408	$18,673,391
134	$52,519	$58,889	$111,408	$18,614,502
135	$52,353	$59,055	$111,408	$18,555,447
136	$52,187	$59,221	$111,408	$18,496,226
137	$52,021	$59,388	$111,408	$18,436,838
138	$51,854	$59,555	$111,408	$18,377,284
139	$51,686	$59,722	$111,408	$18,317,561
140	$51,518	$59,890	$111,408	$18,257,671
141	$51,350	$60,059	$111,408	$18,197,613
142	$51,181	$60,227	$111,408	$18,137,385
143	$51,011	$60,397	$111,408	$18,076,988
144	$50,842	$60,567	$111,408	$18,016,422

第12年供款共

$1,336,899

第12年利息

$621,205

第12年共還本金

$715,694

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$50,671	$60,737	$111,408	$17,955,685
146	$50,500	$60,908	$111,408	$17,894,777
147	$50,329	$61,079	$111,408	$17,833,698
148	$50,157	$61,251	$111,408	$17,772,447
149	$49,985	$61,423	$111,408	$17,711,023
150	$49,812	$61,596	$111,408	$17,649,427
151	$49,639	$61,769	$111,408	$17,587,658
152	$49,465	$61,943	$111,408	$17,525,715
153	$49,291	$62,117	$111,408	$17,463,598
154	$49,116	$62,292	$111,408	$17,401,306
155	$48,941	$62,467	$111,408	$17,338,839
156	$48,765	$62,643	$111,408	$17,276,196

第13年供款共

$1,336,899

第13年利息

$596,674

第13年共還本金

$740,225

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$48,589	$62,819	$111,408	$17,213,377
158	$48,413	$62,996	$111,408	$17,150,382
159	$48,235	$63,173	$111,408	$17,087,209
160	$48,058	$63,350	$111,408	$17,023,859
161	$47,880	$63,529	$111,408	$16,960,330
162	$47,701	$63,707	$111,408	$16,896,623
163	$47,522	$63,886	$111,408	$16,832,736
164	$47,342	$64,066	$111,408	$16,768,670
165	$47,162	$64,246	$111,408	$16,704,424
166	$46,981	$64,427	$111,408	$16,639,996
167	$46,800	$64,608	$111,408	$16,575,388
168	$46,618	$64,790	$111,408	$16,510,598

第14年供款共

$1,336,899

第14年利息

$571,301

第14年共還本金

$765,598

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$46,436	$64,972	$111,408	$16,445,626
170	$46,253	$65,155	$111,408	$16,380,471
171	$46,070	$65,338	$111,408	$16,315,133
172	$45,886	$65,522	$111,408	$16,249,611
173	$45,702	$65,706	$111,408	$16,183,905
174	$45,517	$65,891	$111,408	$16,118,014
175	$45,332	$66,076	$111,408	$16,051,938
176	$45,146	$66,262	$111,408	$15,985,675
177	$44,960	$66,449	$111,408	$15,919,227
178	$44,773	$66,635	$111,408	$15,852,591
179	$44,585	$66,823	$111,408	$15,785,769
180	$44,397	$67,011	$111,408	$15,718,758

第15年供款共

$1,336,899

第15年利息

$545,058

第15年共還本金

$791,840

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$44,209	$67,199	$111,408	$15,651,559
182	$44,020	$67,388	$111,408	$15,584,170
183	$43,830	$67,578	$111,408	$15,516,593
184	$43,640	$67,768	$111,408	$15,448,825
185	$43,450	$67,958	$111,408	$15,380,866
186	$43,259	$68,150	$111,408	$15,312,717
187	$43,067	$68,341	$111,408	$15,244,375
188	$42,875	$68,533	$111,408	$15,175,842
189	$42,682	$68,726	$111,408	$15,107,116
190	$42,489	$68,919	$111,408	$15,038,196
191	$42,295	$69,113	$111,408	$14,969,083
192	$42,101	$69,308	$111,408	$14,899,775

第16年供款共

$1,336,899

第16年利息

$517,917

第16年共還本金

$818,982

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$41,906	$69,503	$111,408	$14,830,273
194	$41,710	$69,698	$111,408	$14,760,575
195	$41,514	$69,894	$111,408	$14,690,681
196	$41,318	$70,091	$111,408	$14,620,590
197	$41,120	$70,288	$111,408	$14,550,302
198	$40,923	$70,486	$111,408	$14,479,816
199	$40,724	$70,684	$111,408	$14,409,133
200	$40,526	$70,883	$111,408	$14,338,250
201	$40,326	$71,082	$111,408	$14,267,168
202	$40,126	$71,282	$111,408	$14,195,886
203	$39,926	$71,482	$111,408	$14,124,404
204	$39,725	$71,683	$111,408	$14,052,721

第17年供款共

$1,336,899

第17年利息

$489,844

第17年共還本金

$847,055

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$39,523	$71,885	$111,408	$13,980,836
206	$39,321	$72,087	$111,408	$13,908,749
207	$39,118	$72,290	$111,408	$13,836,459
208	$38,915	$72,493	$111,408	$13,763,965
209	$38,711	$72,697	$111,408	$13,691,268
210	$38,507	$72,902	$111,408	$13,618,367
211	$38,302	$73,107	$111,408	$13,545,260
212	$38,096	$73,312	$111,408	$13,471,948
213	$37,890	$73,518	$111,408	$13,398,430
214	$37,683	$73,725	$111,408	$13,324,705
215	$37,476	$73,933	$111,408	$13,250,772
216	$37,268	$74,140	$111,408	$13,176,632

第18年供款共

$1,336,899

第18年利息

$460,810

第18年共還本金

$876,089

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$37,059	$74,349	$111,408	$13,102,283
218	$36,850	$74,558	$111,408	$13,027,725
219	$36,640	$74,768	$111,408	$12,952,957
220	$36,430	$74,978	$111,408	$12,877,979
221	$36,219	$75,189	$111,408	$12,802,790
222	$36,008	$75,400	$111,408	$12,727,389
223	$35,796	$75,612	$111,408	$12,651,777
224	$35,583	$75,825	$111,408	$12,575,952
225	$35,370	$76,038	$111,408	$12,499,913
226	$35,156	$76,252	$111,408	$12,423,661
227	$34,942	$76,467	$111,408	$12,347,194
228	$34,726	$76,682	$111,408	$12,270,513

第19年供款共

$1,336,899

第19年利息

$430,780

第19年共還本金

$906,119

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$34,511	$76,897	$111,408	$12,193,615
230	$34,295	$77,114	$111,408	$12,116,502
231	$34,078	$77,331	$111,408	$12,039,171
232	$33,860	$77,548	$111,408	$11,961,623
233	$33,642	$77,766	$111,408	$11,883,857
234	$33,423	$77,985	$111,408	$11,805,872
235	$33,204	$78,204	$111,408	$11,727,668
236	$32,984	$78,424	$111,408	$11,649,243
237	$32,763	$78,645	$111,408	$11,570,599
238	$32,542	$78,866	$111,408	$11,491,733
239	$32,320	$79,088	$111,408	$11,412,645
240	$32,098	$79,310	$111,408	$11,333,335

第20年供款共

$1,336,899

第20年利息

$399,721

第20年共還本金

$937,178

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$31,875	$79,533	$111,408	$11,253,802
242	$31,651	$79,757	$111,408	$11,174,045
243	$31,427	$79,981	$111,408	$11,094,063
244	$31,202	$80,206	$111,408	$11,013,857
245	$30,976	$80,432	$111,408	$10,933,425
246	$30,750	$80,658	$111,408	$10,852,767
247	$30,523	$80,885	$111,408	$10,771,883
248	$30,296	$81,112	$111,408	$10,690,770
249	$30,068	$81,340	$111,408	$10,609,430
250	$29,839	$81,569	$111,408	$10,527,861
251	$29,610	$81,799	$111,408	$10,446,062
252	$29,380	$82,029	$111,408	$10,364,033

第21年供款共

$1,336,899

第21年利息

$367,597

第21年共還本金

$969,302

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$29,149	$82,259	$111,408	$10,281,774
254	$28,917	$82,491	$111,408	$10,199,283
255	$28,685	$82,723	$111,408	$10,116,560
256	$28,453	$82,955	$111,408	$10,033,605
257	$28,220	$83,189	$111,408	$9,950,416
258	$27,986	$83,423	$111,408	$9,866,993
259	$27,751	$83,657	$111,408	$9,783,336
260	$27,516	$83,893	$111,408	$9,699,444
261	$27,280	$84,129	$111,408	$9,615,315
262	$27,043	$84,365	$111,408	$9,530,950
263	$26,806	$84,602	$111,408	$9,446,347
264	$26,568	$84,840	$111,408	$9,361,507

第22年供款共

$1,336,899

第22年利息

$334,373

第22年共還本金

$1,002,526

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$26,329	$85,079	$111,408	$9,276,428
266	$26,090	$85,318	$111,408	$9,191,110
267	$25,850	$85,558	$111,408	$9,105,551
268	$25,609	$85,799	$111,408	$9,019,753
269	$25,368	$86,040	$111,408	$8,933,712
270	$25,126	$86,282	$111,408	$8,847,430
271	$24,883	$86,525	$111,408	$8,760,905
272	$24,640	$86,768	$111,408	$8,674,137
273	$24,396	$87,012	$111,408	$8,587,125
274	$24,151	$87,257	$111,408	$8,499,868
275	$23,906	$87,502	$111,408	$8,412,366
276	$23,660	$87,748	$111,408	$8,324,617

第23年供款共

$1,336,899

第23年利息

$300,009

第23年共還本金

$1,036,890

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$23,413	$87,995	$111,408	$8,236,622
278	$23,165	$88,243	$111,408	$8,148,379
279	$22,917	$88,491	$111,408	$8,059,888
280	$22,668	$88,740	$111,408	$7,971,148
281	$22,419	$88,989	$111,408	$7,882,159
282	$22,169	$89,240	$111,408	$7,792,919
283	$21,918	$89,491	$111,408	$7,703,429
284	$21,666	$89,742	$111,408	$7,613,686
285	$21,413	$89,995	$111,408	$7,523,692
286	$21,160	$90,248	$111,408	$7,433,444
287	$20,907	$90,502	$111,408	$7,342,942
288	$20,652	$90,756	$111,408	$7,252,186

第24年供款共

$1,336,899

第24年利息

$264,468

第24年共還本金

$1,072,431

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$20,397	$91,011	$111,408	$7,161,174
290	$20,141	$91,267	$111,408	$7,069,907
291	$19,884	$91,524	$111,408	$6,978,383
292	$19,627	$91,782	$111,408	$6,886,601
293	$19,369	$92,040	$111,408	$6,794,562
294	$19,110	$92,299	$111,408	$6,702,263
295	$18,850	$92,558	$111,408	$6,609,705
296	$18,590	$92,818	$111,408	$6,516,886
297	$18,329	$93,080	$111,408	$6,423,807
298	$18,067	$93,341	$111,408	$6,330,466
299	$17,804	$93,604	$111,408	$6,236,862
300	$17,541	$93,867	$111,408	$6,142,995

第25年供款共

$1,336,899

第25年利息

$227,708

第25年共還本金

$1,109,191

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$17,277	$94,131	$111,408	$6,048,864
302	$17,012	$94,396	$111,408	$5,954,468
303	$16,747	$94,661	$111,408	$5,859,807
304	$16,481	$94,928	$111,408	$5,764,879
305	$16,214	$95,195	$111,408	$5,669,684
306	$15,946	$95,462	$111,408	$5,574,222
307	$15,677	$95,731	$111,408	$5,478,491
308	$15,408	$96,000	$111,408	$5,382,491
309	$15,138	$96,270	$111,408	$5,286,221
310	$14,867	$96,541	$111,408	$5,189,681
311	$14,596	$96,812	$111,408	$5,092,868
312	$14,324	$97,085	$111,408	$4,995,784

第26年供款共

$1,336,899

第26年利息

$189,688

第26年共還本金

$1,147,211

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,051	$97,358	$111,408	$4,898,426
314	$13,777	$97,631	$111,408	$4,800,795
315	$13,502	$97,906	$111,408	$4,702,889
316	$13,227	$98,181	$111,408	$4,604,708
317	$12,951	$98,458	$111,408	$4,506,250
318	$12,674	$98,734	$111,408	$4,407,516
319	$12,396	$99,012	$111,408	$4,308,503
320	$12,118	$99,291	$111,408	$4,209,213
321	$11,838	$99,570	$111,408	$4,109,643
322	$11,558	$99,850	$111,408	$4,009,793
323	$11,278	$100,131	$111,408	$3,909,662
324	$10,996	$100,412	$111,408	$3,809,250

第27年供款共

$1,336,899

第27年利息

$150,365

第27年共還本金

$1,186,534

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,714	$100,695	$111,408	$3,708,555
326	$10,430	$100,978	$111,408	$3,607,578
327	$10,146	$101,262	$111,408	$3,506,316
328	$9,862	$101,547	$111,408	$3,404,769
329	$9,576	$101,832	$111,408	$3,302,937
330	$9,290	$102,119	$111,408	$3,200,818
331	$9,002	$102,406	$111,408	$3,098,412
332	$8,714	$102,694	$111,408	$2,995,718
333	$8,425	$102,983	$111,408	$2,892,735
334	$8,136	$103,272	$111,408	$2,789,463
335	$7,845	$103,563	$111,408	$2,685,900
336	$7,554	$103,854	$111,408	$2,582,046

第28年供款共

$1,336,899

第28年利息

$109,694

第28年共還本金

$1,227,205

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,262	$104,146	$111,408	$2,477,899
338	$6,969	$104,439	$111,408	$2,373,460
339	$6,675	$104,733	$111,408	$2,268,727
340	$6,381	$105,027	$111,408	$2,163,700
341	$6,085	$105,323	$111,408	$2,058,377
342	$5,789	$105,619	$111,408	$1,952,758
343	$5,492	$105,916	$111,408	$1,846,842
344	$5,194	$106,214	$111,408	$1,740,628
345	$4,896	$106,513	$111,408	$1,634,115
346	$4,596	$106,812	$111,408	$1,527,303
347	$4,296	$107,113	$111,408	$1,420,190
348	$3,994	$107,414	$111,408	$1,312,776

第29年供款共

$1,336,899

第29年利息

$67,630

第29年共還本金

$1,269,269

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,692	$107,716	$111,408	$1,205,060
350	$3,389	$108,019	$111,408	$1,097,041
351	$3,085	$108,323	$111,408	$988,718
352	$2,781	$108,627	$111,408	$880,091
353	$2,475	$108,933	$111,408	$771,158
354	$2,169	$109,239	$111,408	$661,918
355	$1,862	$109,547	$111,408	$552,372
356	$1,554	$109,855	$111,408	$442,517
357	$1,245	$110,164	$111,408	$332,353
358	$935	$110,474	$111,408	$221,880
359	$624	$110,784	$111,408	$111,096
360	$312	$111,096	$111,408	$0

第30年供款共

$1,336,899

第30年利息

$24,123

第30年共還本金

$1,312,776

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$23,236,969

免責聲明

筍盤推介

按揭保險費
info