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$23,444,010

每月供款
$112,956

首期

$-17,550,000

總貸款額

$25,550,000

總利息

$15,114,010

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-17,220,000

按月供比率計算

$225,911

置業成本總預算

HK$-17,220,000

首期

$-17,550,000
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

$225,911

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

馬鞍山嘉華星濤灣第01座

thumb_up

2年新裝修無敵海景！ 2房

實

465 呎

@16,301

建

635 呎

@11,937

local_fire_department 至HIT real_estate_agent 罕有放盤

售$758 萬

實

465 呎

@16,301

建

635 呎

@11,937

售$758 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

KOL實拍 VR實景

沙田曉翠山莊 - 中層企理

thumb_up

實用三房套連工人房, 有匙即睇!

實

817 呎

@10,771

建

978 呎

@8,998

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

售$880 萬

實

817 呎

@10,771

建

978 呎

@8,998

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山天宇海第2B座

thumb_up

天宇海 ^^高層靚裝^^可約睇樓

實

666 呎

@12,012

建

878 呎

@9,112

local_fire_department 至HIT

售$800 萬

實

666 呎

@12,012

建

878 呎

@9,112

售$800 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

沙田第一城靚裝有露台大3房~

實

853 呎

@9,801

建

1,018 呎

@8,212

real_estate_agent 罕有放盤 local_offer 低水筍價

售$836 萬

實

853 呎

@9,801

建

1,018 呎

@8,212

售$836 萬

real_estate_agent 罕有放盤 local_offer 低水筍價

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙

實

669 呎

@12,407

vpn_key 有匙即睇

售$830 萬

實

669 呎

@12,407

售$830 萬

vpn_key 有匙即睇

馬鞍山新港城 M座

thumb_up

海景3房地鐵及大型商場上蓋方便

實

618 呎

@12,864

建

832 呎

@9,555

local_fire_department 至HIT

售$795 萬

實

618 呎

@12,864

建

832 呎

@9,555

售$795 萬

local_fire_department 至HIT

沙田沙田第一城第02期

thumb_up

業主有誠意讓,大單位,有露台及工人房,少有放盤

實

819 呎

@10,867

建

980 呎

@9,082

real_estate_agent 罕有放盤

售$890 萬

實

819 呎

@10,867

建

980 呎

@9,082

售$890 萬

real_estate_agent 罕有放盤

馬鞍山翠擁華庭第01座

thumb_up

開揚山景

實

837 呎

@10,514

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 萬

實

837 呎

@10,514

建

1,078 呎

@8,163

售$880 萬

local_fire_department 至HIT

粉嶺海燕花園

thumb_up

激筍 *** 連天台 *** 連車位 *** 步行幾分鐘到港鐵

實

750 呎

@10,067

建

972 呎

@7,767

local_offer 低水筍價

售$755 萬

實

750 呎

@10,067

建

972 呎

@7,767

售$755 萬

local_offer 低水筍價

沙田玖瓏山

thumb_up

罕有高層放租放賣實客可睇

實

735 呎

@12,245

local_fire_department 至HIT

售$900 萬

實

735 呎

@12,245

售$900 萬

local_fire_department 至HIT

大埔雲滙第01期第07座

thumb_up

雲匯新鴻基品牌 3房

實

645 呎

@13,488

local_fire_department 至HIT price_change 蝕讓盤

售$870 萬

實

645 呎

@13,488

售$870 萬

local_fire_department 至HIT price_change 蝕讓盤

馬鞍山迎濤灣 A座

thumb_up

迎濤灣市中心海景戶歡迎到埸參觀

實

736 呎

@11,549

建

959 呎

@8,863

hotel_class 樓王 verified 首置必買

售$850 萬

實

736 呎

@11,549

建

959 呎

@8,863

售$850 萬

hotel_class 樓王 verified 首置必買

利率	15年	20年	25年	30年
1.000	$152,915	$117,503	$96,291	$82,179
1.500	$158,600	$123,290	$102,184	$88,178
2.000	$164,416	$129,253	$108,295	$94,438
2.500	$170,365	$135,390	$114,622	$100,953
3.000	$176,444	$141,700	$121,161	$107,720
3.375	$181,088	$146,544	$126,203	$112,956
3.500	$182,652	$148,180	$127,909	$114,731
4.000	$188,990	$154,828	$134,862	$121,980
4.500	$195,456	$161,642	$142,015	$129,458
5.000	$202,048	$168,619	$149,363	$137,158
5.500	$208,765	$175,755	$156,899	$145,070
6.000	$215,605	$183,048	$164,619	$153,185

每月供款$112,956

年期

30年

貸款金額

$25,550,000

總利息

$15,114,010

總貸款連利息

$40,664,010

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$71,859	$41,096	$112,956	$25,508,904
2	$71,744	$41,212	$112,956	$25,467,692
3	$71,628	$41,328	$112,956	$25,426,364
4	$71,512	$41,444	$112,956	$25,384,920
5	$71,395	$41,560	$112,956	$25,343,360
6	$71,278	$41,677	$112,956	$25,301,682
7	$71,161	$41,795	$112,956	$25,259,888
8	$71,043	$41,912	$112,956	$25,217,976
9	$70,926	$42,030	$112,956	$25,175,946
10	$70,807	$42,148	$112,956	$25,133,797
11	$70,689	$42,267	$112,956	$25,091,531
12	$70,570	$42,386	$112,956	$25,049,145

第1年供款共

$1,355,467

第1年利息

$854,612

第1年共還本金

$500,855

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$70,451	$42,505	$112,956	$25,006,640
14	$70,331	$42,624	$112,956	$24,964,016
15	$70,211	$42,744	$112,956	$24,921,272
16	$70,091	$42,865	$112,956	$24,878,407
17	$69,971	$42,985	$112,956	$24,835,422
18	$69,850	$43,106	$112,956	$24,792,316
19	$69,728	$43,227	$112,956	$24,749,089
20	$69,607	$43,349	$112,956	$24,705,740
21	$69,485	$43,471	$112,956	$24,662,269
22	$69,363	$43,593	$112,956	$24,618,676
23	$69,240	$43,716	$112,956	$24,574,961
24	$69,117	$43,839	$112,956	$24,531,122

第2年供款共

$1,355,467

第2年利息

$837,444

第2年共還本金

$518,023

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$68,994	$43,962	$112,956	$24,487,161
26	$68,870	$44,085	$112,956	$24,443,075
27	$68,746	$44,209	$112,956	$24,398,866
28	$68,622	$44,334	$112,956	$24,354,532
29	$68,497	$44,458	$112,956	$24,310,073
30	$68,372	$44,584	$112,956	$24,265,490
31	$68,247	$44,709	$112,956	$24,220,781
32	$68,121	$44,835	$112,956	$24,175,946
33	$67,995	$44,961	$112,956	$24,130,986
34	$67,868	$45,087	$112,956	$24,085,898
35	$67,742	$45,214	$112,956	$24,040,684
36	$67,614	$45,341	$112,956	$23,995,343

第3年供款共

$1,355,467

第3年利息

$819,688

第3年共還本金

$535,779

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$67,487	$45,469	$112,956	$23,949,875
38	$67,359	$45,597	$112,956	$23,904,278
39	$67,231	$45,725	$112,956	$23,858,553
40	$67,102	$45,853	$112,956	$23,812,700
41	$66,973	$45,982	$112,956	$23,766,718
42	$66,844	$46,112	$112,956	$23,720,606
43	$66,714	$46,241	$112,956	$23,674,364
44	$66,584	$46,371	$112,956	$23,627,993
45	$66,454	$46,502	$112,956	$23,581,491
46	$66,323	$46,633	$112,956	$23,534,859
47	$66,192	$46,764	$112,956	$23,488,095
48	$66,060	$46,895	$112,956	$23,441,199

第4年供款共

$1,355,467

第4年利息

$801,323

第4年共還本金

$554,144

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$65,928	$47,027	$112,956	$23,394,172
50	$65,796	$47,159	$112,956	$23,347,013
51	$65,663	$47,292	$112,956	$23,299,721
52	$65,530	$47,425	$112,956	$23,252,296
53	$65,397	$47,559	$112,956	$23,204,737
54	$65,263	$47,692	$112,956	$23,157,045
55	$65,129	$47,826	$112,956	$23,109,218
56	$64,995	$47,961	$112,956	$23,061,257
57	$64,860	$48,096	$112,956	$23,013,162
58	$64,725	$48,231	$112,956	$22,964,931
59	$64,589	$48,367	$112,956	$22,916,564
60	$64,453	$48,503	$112,956	$22,868,061

第5年供款共

$1,355,467

第5年利息

$782,329

第5年共還本金

$573,138

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$64,316	$48,639	$112,956	$22,819,422
62	$64,180	$48,776	$112,956	$22,770,646
63	$64,042	$48,913	$112,956	$22,721,733
64	$63,905	$49,051	$112,956	$22,672,682
65	$63,767	$49,189	$112,956	$22,623,494
66	$63,629	$49,327	$112,956	$22,574,167
67	$63,490	$49,466	$112,956	$22,524,701
68	$63,351	$49,605	$112,956	$22,475,096
69	$63,211	$49,744	$112,956	$22,425,352
70	$63,071	$49,884	$112,956	$22,375,467
71	$62,931	$50,025	$112,956	$22,325,443
72	$62,790	$50,165	$112,956	$22,275,277

第6年供款共

$1,355,467

第6年利息

$762,683

第6年共還本金

$592,784

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$62,649	$50,306	$112,956	$22,224,971
74	$62,508	$50,448	$112,956	$22,174,523
75	$62,366	$50,590	$112,956	$22,123,933
76	$62,224	$50,732	$112,956	$22,073,201
77	$62,081	$50,875	$112,956	$22,022,327
78	$61,938	$51,018	$112,956	$21,971,309
79	$61,794	$51,161	$112,956	$21,920,148
80	$61,650	$51,305	$112,956	$21,868,843
81	$61,506	$51,449	$112,956	$21,817,393
82	$61,361	$51,594	$112,956	$21,765,799
83	$61,216	$51,739	$112,956	$21,714,060
84	$61,071	$51,885	$112,956	$21,662,175

第7年供款共

$1,355,467

第7年利息

$742,364

第7年共還本金

$613,103

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$60,925	$52,031	$112,956	$21,610,144
86	$60,779	$52,177	$112,956	$21,557,967
87	$60,632	$52,324	$112,956	$21,505,643
88	$60,485	$52,471	$112,956	$21,453,172
89	$60,337	$52,619	$112,956	$21,400,554
90	$60,189	$52,767	$112,956	$21,347,787
91	$60,041	$52,915	$112,956	$21,294,872
92	$59,892	$53,064	$112,956	$21,241,809
93	$59,743	$53,213	$112,956	$21,188,596
94	$59,593	$53,363	$112,956	$21,135,233
95	$59,443	$53,513	$112,956	$21,081,720
96	$59,292	$53,663	$112,956	$21,028,057

第8年供款共

$1,355,467

第8年利息

$721,349

第8年共還本金

$634,118

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$59,141	$53,814	$112,956	$20,974,243
98	$58,990	$53,966	$112,956	$20,920,277
99	$58,838	$54,117	$112,956	$20,866,160
100	$58,686	$54,270	$112,956	$20,811,890
101	$58,533	$54,422	$112,956	$20,757,468
102	$58,380	$54,575	$112,956	$20,702,893
103	$58,227	$54,729	$112,956	$20,648,164
104	$58,073	$54,883	$112,956	$20,593,282
105	$57,919	$55,037	$112,956	$20,538,245
106	$57,764	$55,192	$112,956	$20,483,053
107	$57,609	$55,347	$112,956	$20,427,706
108	$57,453	$55,503	$112,956	$20,372,203

第9年供款共

$1,355,467

第9年利息

$699,613

第9年共還本金

$655,854

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$57,297	$55,659	$112,956	$20,316,545
110	$57,140	$55,815	$112,956	$20,260,729
111	$56,983	$55,972	$112,956	$20,204,757
112	$56,826	$56,130	$112,956	$20,148,627
113	$56,668	$56,288	$112,956	$20,092,340
114	$56,510	$56,446	$112,956	$20,035,894
115	$56,351	$56,605	$112,956	$19,979,289
116	$56,192	$56,764	$112,956	$19,922,525
117	$56,032	$56,923	$112,956	$19,865,602
118	$55,872	$57,084	$112,956	$19,808,518
119	$55,711	$57,244	$112,956	$19,751,274
120	$55,550	$57,405	$112,956	$19,693,869

第10年供款共

$1,355,467

第10年利息

$677,133

第10年共還本金

$678,334

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$55,389	$57,567	$112,956	$19,636,303
122	$55,227	$57,728	$112,956	$19,578,574
123	$55,065	$57,891	$112,956	$19,520,683
124	$54,902	$58,054	$112,956	$19,462,630
125	$54,739	$58,217	$112,956	$19,404,413
126	$54,575	$58,381	$112,956	$19,346,032
127	$54,411	$58,545	$112,956	$19,287,487
128	$54,246	$58,710	$112,956	$19,228,778
129	$54,081	$58,875	$112,956	$19,169,903
130	$53,915	$59,040	$112,956	$19,110,863
131	$53,749	$59,206	$112,956	$19,051,656
132	$53,583	$59,373	$112,956	$18,992,284

第11年供款共

$1,355,467

第11年利息

$653,881

第11年共還本金

$701,586

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$53,416	$59,540	$112,956	$18,932,744
134	$53,248	$59,707	$112,956	$18,873,037
135	$53,080	$59,875	$112,956	$18,813,161
136	$52,912	$60,044	$112,956	$18,753,118
137	$52,743	$60,212	$112,956	$18,692,905
138	$52,574	$60,382	$112,956	$18,632,524
139	$52,404	$60,552	$112,956	$18,571,972
140	$52,234	$60,722	$112,956	$18,511,250
141	$52,063	$60,893	$112,956	$18,450,357
142	$51,892	$61,064	$112,956	$18,389,293
143	$51,720	$61,236	$112,956	$18,328,058
144	$51,548	$61,408	$112,956	$18,266,650

第12年供款共

$1,355,467

第12年利息

$629,833

第12年共還本金

$725,634

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$51,375	$61,581	$112,956	$18,205,069
146	$51,202	$61,754	$112,956	$18,143,315
147	$51,028	$61,928	$112,956	$18,081,388
148	$50,854	$62,102	$112,956	$18,019,286
149	$50,679	$62,276	$112,956	$17,957,010
150	$50,504	$62,451	$112,956	$17,894,558
151	$50,328	$62,627	$112,956	$17,831,931
152	$50,152	$62,803	$112,956	$17,769,128
153	$49,976	$62,980	$112,956	$17,706,148
154	$49,799	$63,157	$112,956	$17,642,991
155	$49,621	$63,335	$112,956	$17,579,656
156	$49,443	$63,513	$112,956	$17,516,144

第13年供款共

$1,355,467

第13年利息

$604,961

第13年共還本金

$750,506

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$49,264	$63,691	$112,956	$17,452,452
158	$49,085	$63,871	$112,956	$17,388,582
159	$48,905	$64,050	$112,956	$17,324,531
160	$48,725	$64,230	$112,956	$17,260,301
161	$48,545	$64,411	$112,956	$17,195,890
162	$48,363	$64,592	$112,956	$17,131,298
163	$48,182	$64,774	$112,956	$17,066,524
164	$48,000	$64,956	$112,956	$17,001,568
165	$47,817	$65,139	$112,956	$16,936,429
166	$47,634	$65,322	$112,956	$16,871,108
167	$47,450	$65,506	$112,956	$16,805,602
168	$47,266	$65,690	$112,956	$16,739,912

第14年供款共

$1,355,467

第14年利息

$579,236

第14年共還本金

$776,231

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$47,081	$65,875	$112,956	$16,674,038
170	$46,896	$66,060	$112,956	$16,607,978
171	$46,710	$66,246	$112,956	$16,541,732
172	$46,524	$66,432	$112,956	$16,475,300
173	$46,337	$66,619	$112,956	$16,408,681
174	$46,149	$66,806	$112,956	$16,341,875
175	$45,962	$66,994	$112,956	$16,274,881
176	$45,773	$67,182	$112,956	$16,207,699
177	$45,584	$67,371	$112,956	$16,140,327
178	$45,395	$67,561	$112,956	$16,072,766
179	$45,205	$67,751	$112,956	$16,005,015
180	$45,014	$67,941	$112,956	$15,937,074

第15年供款共

$1,355,467

第15年利息

$552,629

第15年共還本金

$802,838

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$44,823	$68,133	$112,956	$15,868,941
182	$44,631	$68,324	$112,956	$15,800,617
183	$44,439	$68,516	$112,956	$15,732,101
184	$44,247	$68,709	$112,956	$15,663,392
185	$44,053	$68,902	$112,956	$15,594,489
186	$43,860	$69,096	$112,956	$15,525,393
187	$43,665	$69,290	$112,956	$15,456,103
188	$43,470	$69,485	$112,956	$15,386,618
189	$43,275	$69,681	$112,956	$15,316,937
190	$43,079	$69,877	$112,956	$15,247,060
191	$42,882	$70,073	$112,956	$15,176,987
192	$42,685	$70,270	$112,956	$15,106,717

第16年供款共

$1,355,467

第16年利息

$525,110

第16年共還本金

$830,357

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$42,488	$70,468	$112,956	$15,036,249
194	$42,289	$70,666	$112,956	$14,965,583
195	$42,091	$70,865	$112,956	$14,894,718
196	$41,891	$71,064	$112,956	$14,823,654
197	$41,692	$71,264	$112,956	$14,752,389
198	$41,491	$71,464	$112,956	$14,680,925
199	$41,290	$71,665	$112,956	$14,609,260
200	$41,089	$71,867	$112,956	$14,537,392
201	$40,886	$72,069	$112,956	$14,465,323
202	$40,684	$72,272	$112,956	$14,393,051
203	$40,480	$72,475	$112,956	$14,320,576
204	$40,277	$72,679	$112,956	$14,247,897

第17年供款共

$1,355,467

第17年利息

$496,648

第17年共還本金

$858,819

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$40,072	$72,883	$112,956	$14,175,014
206	$39,867	$73,088	$112,956	$14,101,926
207	$39,662	$73,294	$112,956	$14,028,632
208	$39,456	$73,500	$112,956	$13,955,132
209	$39,249	$73,707	$112,956	$13,881,425
210	$39,042	$73,914	$112,956	$13,807,511
211	$38,834	$74,122	$112,956	$13,733,389
212	$38,625	$74,330	$112,956	$13,659,058
213	$38,416	$74,539	$112,956	$13,584,519
214	$38,206	$74,749	$112,956	$13,509,770
215	$37,996	$74,959	$112,956	$13,434,810
216	$37,785	$75,170	$112,956	$13,359,640

第18年供款共

$1,355,467

第18年利息

$467,210

第18年共還本金

$888,257

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$37,574	$75,382	$112,956	$13,284,259
218	$37,362	$75,594	$112,956	$13,208,665
219	$37,149	$75,806	$112,956	$13,132,859
220	$36,936	$76,019	$112,956	$13,056,839
221	$36,722	$76,233	$112,956	$12,980,606
222	$36,508	$76,448	$112,956	$12,904,159
223	$36,293	$76,663	$112,956	$12,827,496
224	$36,077	$76,878	$112,956	$12,750,618
225	$35,861	$77,094	$112,956	$12,673,523
226	$35,644	$77,311	$112,956	$12,596,212
227	$35,427	$77,529	$112,956	$12,518,683
228	$35,209	$77,747	$112,956	$12,440,936

第19年供款共

$1,355,467

第19年利息

$436,763

第19年共還本金

$918,704

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$34,990	$77,965	$112,956	$12,362,971
230	$34,771	$78,185	$112,956	$12,284,786
231	$34,551	$78,405	$112,956	$12,206,382
232	$34,330	$78,625	$112,956	$12,127,757
233	$34,109	$78,846	$112,956	$12,048,910
234	$33,888	$79,068	$112,956	$11,969,842
235	$33,665	$79,290	$112,956	$11,890,552
236	$33,442	$79,513	$112,956	$11,811,038
237	$33,219	$79,737	$112,956	$11,731,301
238	$32,994	$79,961	$112,956	$11,651,340
239	$32,769	$80,186	$112,956	$11,571,154
240	$32,544	$80,412	$112,956	$11,490,742

第20年供款共

$1,355,467

第20年利息

$405,273

第20年共還本金

$950,194

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$32,318	$80,638	$112,956	$11,410,104
242	$32,091	$80,865	$112,956	$11,329,240
243	$31,863	$81,092	$112,956	$11,248,148
244	$31,635	$81,320	$112,956	$11,166,827
245	$31,407	$81,549	$112,956	$11,085,279
246	$31,177	$81,778	$112,956	$11,003,500
247	$30,947	$82,008	$112,956	$10,921,492
248	$30,717	$82,239	$112,956	$10,839,253
249	$30,485	$82,470	$112,956	$10,756,783
250	$30,253	$82,702	$112,956	$10,674,081
251	$30,021	$82,935	$112,956	$10,591,146
252	$29,788	$83,168	$112,956	$10,507,978

第21年供款共

$1,355,467

第21年利息

$372,703

第21年共還本金

$982,764

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$29,554	$83,402	$112,956	$10,424,576
254	$29,319	$83,636	$112,956	$10,340,940
255	$29,084	$83,872	$112,956	$10,257,068
256	$28,848	$84,108	$112,956	$10,172,961
257	$28,611	$84,344	$112,956	$10,088,616
258	$28,374	$84,581	$112,956	$10,004,035
259	$28,136	$84,819	$112,956	$9,919,216
260	$27,898	$85,058	$112,956	$9,834,158
261	$27,659	$85,297	$112,956	$9,748,861
262	$27,419	$85,537	$112,956	$9,663,324
263	$27,178	$85,777	$112,956	$9,577,547
264	$26,937	$86,019	$112,956	$9,491,528

第22年供款共

$1,355,467

第22年利息

$339,017

第22年共還本金

$1,016,450

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$26,695	$86,261	$112,956	$9,405,267
266	$26,452	$86,503	$112,956	$9,318,764
267	$26,209	$86,747	$112,956	$9,232,017
268	$25,965	$86,991	$112,956	$9,145,027
269	$25,720	$87,235	$112,956	$9,057,792
270	$25,475	$87,481	$112,956	$8,970,311
271	$25,229	$87,727	$112,956	$8,882,585
272	$24,982	$87,973	$112,956	$8,794,611
273	$24,735	$88,221	$112,956	$8,706,391
274	$24,487	$88,469	$112,956	$8,617,922
275	$24,238	$88,718	$112,956	$8,529,204
276	$23,988	$88,967	$112,956	$8,440,237

第23年供款共

$1,355,467

第23年利息

$304,176

第23年共還本金

$1,051,291

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$23,738	$89,217	$112,956	$8,351,019
278	$23,487	$89,468	$112,956	$8,261,551
279	$23,236	$89,720	$112,956	$8,171,831
280	$22,983	$89,972	$112,956	$8,081,859
281	$22,730	$90,225	$112,956	$7,991,633
282	$22,476	$90,479	$112,956	$7,901,154
283	$22,222	$90,734	$112,956	$7,810,421
284	$21,967	$90,989	$112,956	$7,719,432
285	$21,711	$91,245	$112,956	$7,628,187
286	$21,454	$91,501	$112,956	$7,536,686
287	$21,197	$91,759	$112,956	$7,444,927
288	$20,939	$92,017	$112,956	$7,352,911

第24年供款共

$1,355,467

第24年利息

$268,141

第24年共還本金

$1,087,326

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$20,680	$92,276	$112,956	$7,260,635
290	$20,421	$92,535	$112,956	$7,168,100
291	$20,160	$92,795	$112,956	$7,075,305
292	$19,899	$93,056	$112,956	$6,982,248
293	$19,638	$93,318	$112,956	$6,888,930
294	$19,375	$93,580	$112,956	$6,795,350
295	$19,112	$93,844	$112,956	$6,701,506
296	$18,848	$94,108	$112,956	$6,607,399
297	$18,583	$94,372	$112,956	$6,513,026
298	$18,318	$94,638	$112,956	$6,418,389
299	$18,052	$94,904	$112,956	$6,323,485
300	$17,785	$95,171	$112,956	$6,228,314

第25年供款共

$1,355,467

第25年利息

$230,870

第25年共還本金

$1,124,596

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$17,517	$95,438	$112,956	$6,132,876
302	$17,249	$95,707	$112,956	$6,037,169
303	$16,980	$95,976	$112,956	$5,941,193
304	$16,710	$96,246	$112,956	$5,844,947
305	$16,439	$96,517	$112,956	$5,748,430
306	$16,167	$96,788	$112,956	$5,651,642
307	$15,895	$97,060	$112,956	$5,554,582
308	$15,622	$97,333	$112,956	$5,457,248
309	$15,349	$97,607	$112,956	$5,359,641
310	$15,074	$97,882	$112,956	$5,261,760
311	$14,799	$98,157	$112,956	$5,163,603
312	$14,523	$98,433	$112,956	$5,065,170

第26年供款共

$1,355,467

第26年利息

$192,323

第26年共還本金

$1,163,144

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,246	$98,710	$112,956	$4,966,460
314	$13,968	$98,987	$112,956	$4,867,473
315	$13,690	$99,266	$112,956	$4,768,207
316	$13,411	$99,545	$112,956	$4,668,662
317	$13,131	$99,825	$112,956	$4,568,837
318	$12,850	$100,106	$112,956	$4,468,731
319	$12,568	$100,387	$112,956	$4,368,344
320	$12,286	$100,670	$112,956	$4,267,674
321	$12,003	$100,953	$112,956	$4,166,721
322	$11,719	$101,237	$112,956	$4,065,485
323	$11,434	$101,521	$112,956	$3,963,963
324	$11,149	$101,807	$112,956	$3,862,156

第27年供款共

$1,355,467

第27年利息

$152,454

第27年共還本金

$1,203,013

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,862	$102,093	$112,956	$3,760,063
326	$10,575	$102,380	$112,956	$3,657,683
327	$10,287	$102,668	$112,956	$3,555,014
328	$9,998	$102,957	$112,956	$3,452,057
329	$9,709	$103,247	$112,956	$3,348,811
330	$9,419	$103,537	$112,956	$3,245,274
331	$9,127	$103,828	$112,956	$3,141,445
332	$8,835	$104,120	$112,956	$3,037,325
333	$8,542	$104,413	$112,956	$2,932,912
334	$8,249	$104,707	$112,956	$2,828,205
335	$7,954	$105,001	$112,956	$2,723,204
336	$7,659	$105,297	$112,956	$2,617,907

第28年供款共

$1,355,467

第28年利息

$111,218

第28年共還本金

$1,244,249

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,363	$105,593	$112,956	$2,512,315
338	$7,066	$105,890	$112,956	$2,406,425
339	$6,768	$106,188	$112,956	$2,300,237
340	$6,469	$106,486	$112,956	$2,193,751
341	$6,170	$106,786	$112,956	$2,086,966
342	$5,870	$107,086	$112,956	$1,979,880
343	$5,568	$107,387	$112,956	$1,872,492
344	$5,266	$107,689	$112,956	$1,764,803
345	$4,964	$107,992	$112,956	$1,656,811
346	$4,660	$108,296	$112,956	$1,548,515
347	$4,355	$108,600	$112,956	$1,439,915
348	$4,050	$108,906	$112,956	$1,331,009

第29年供款共

$1,355,467

第29年利息

$68,569

第29年共還本金

$1,286,898

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,743	$109,212	$112,956	$1,221,797
350	$3,436	$109,519	$112,956	$1,112,278
351	$3,128	$109,827	$112,956	$1,002,450
352	$2,819	$110,136	$112,956	$892,314
353	$2,510	$110,446	$112,956	$781,868
354	$2,199	$110,757	$112,956	$671,112
355	$1,888	$111,068	$112,956	$560,044
356	$1,575	$111,380	$112,956	$448,663
357	$1,262	$111,694	$112,956	$336,970
358	$948	$112,008	$112,956	$224,962
359	$633	$112,323	$112,956	$112,639
360	$317	$112,639	$112,956	$0

第30年供款共

$1,355,467

第30年利息

$24,458

第30年共還本金

$1,331,009

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$23,444,010

免責聲明

筍盤推介

按揭保險費
info