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$23,568,235

每月供款
$113,884

首期

$-17,760,000

總貸款額

$25,760,000

總利息

$15,238,235

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-17,430,000

按月供比率計算

$227,768

置業成本總預算

HK$-17,430,000

首期

$-17,760,000
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

$227,768

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

粉嶺蔚翠花園第06座

thumb_up

激荀蔚翠花園三房兩廳一套厠連地面車位近電梯口

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

西貢西沙小全幢

thumb_up

連天台小全幢企理裝修

建

1,200 呎

@6,833

real_estate_agent 罕有放盤

售$820 萬

建

1,200 呎

@6,833

售$820 萬

real_estate_agent 罕有放盤

馬鞍山銀湖天峰第02座

thumb_up

屯馬站上蓋向南山景2房半

實

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT

售$900 萬

實

604 呎

@14,901

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT

VR實景

沙田玖瓏山

thumb_up

玖瓏山 ** 2房放盤****進駐九肚山**新淨有會所**嘉里發展**豪宅地段*

實

662 呎

@10,574

local_fire_department 至HIT

售$700 萬

實

662 呎

@10,574

售$700 萬

local_fire_department 至HIT

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,625

建

992 呎

@8,871

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$880 萬

實

757 呎

@11,625

建

992 呎

@8,871

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

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

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔第04座近大水坑站

實

646 呎

@11,610

建

818 呎

@9,169

real_estate_agent 罕有放盤

售$750 萬

實

646 呎

@11,610

建

818 呎

@9,169

售$750 萬

real_estate_agent 罕有放盤

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

獨家

大埔樟木頭村

thumb_up

樟木頭村

實

700 呎

@10,857

建

700 呎

@10,857

real_estate_agent 罕有放盤

售$760 萬

實

700 呎

@10,857

建

700 呎

@10,857

售$760 萬

real_estate_agent 罕有放盤

馬鞍山新港城 L座

thumb_up

新港城＊＊高層新裝修，即租即用，歡迎查詢＊＊

實

551 呎

@13,793

建

743 呎

@10,229

local_fire_department 至HIT

售$760 萬

實

551 呎

@13,793

建

743 呎

@10,229

售$760 萬

local_fire_department 至HIT

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$154,172	$118,469	$97,082	$82,854
1.500	$159,903	$124,304	$103,024	$88,903
2.000	$165,768	$130,316	$109,185	$95,214
2.500	$171,765	$136,503	$115,564	$101,783
3.000	$177,894	$142,864	$122,157	$108,605
3.375	$182,577	$147,748	$127,240	$113,884
3.500	$184,154	$149,398	$128,961	$115,674
4.000	$190,544	$156,101	$135,971	$122,982
4.500	$197,062	$162,970	$143,182	$130,522
5.000	$203,708	$170,005	$150,590	$138,285
5.500	$210,481	$177,200	$158,189	$146,262
6.000	$217,378	$184,553	$165,972	$154,444

每月供款$113,884

年期

30年

貸款金額

$25,760,000

總利息

$15,238,235

總貸款連利息

$40,998,235

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$72,450	$41,434	$113,884	$25,718,566
2	$72,333	$41,551	$113,884	$25,677,015
3	$72,217	$41,667	$113,884	$25,635,348
4	$72,099	$41,785	$113,884	$25,593,564
5	$71,982	$41,902	$113,884	$25,551,661
6	$71,864	$42,020	$113,884	$25,509,642
7	$71,746	$42,138	$113,884	$25,467,503
8	$71,627	$42,257	$113,884	$25,425,247
9	$71,509	$42,375	$113,884	$25,382,871
10	$71,389	$42,495	$113,884	$25,340,377
11	$71,270	$42,614	$113,884	$25,297,762
12	$71,150	$42,734	$113,884	$25,255,028

第1年供款共

$1,366,608

第1年利息

$861,636

第1年共還本金

$504,972

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$71,030	$42,854	$113,884	$25,212,174
14	$70,909	$42,975	$113,884	$25,169,199
15	$70,788	$43,096	$113,884	$25,126,104
16	$70,667	$43,217	$113,884	$25,082,887
17	$70,546	$43,338	$113,884	$25,039,549
18	$70,424	$43,460	$113,884	$24,996,088
19	$70,301	$43,582	$113,884	$24,952,506
20	$70,179	$43,705	$113,884	$24,908,801
21	$70,056	$43,828	$113,884	$24,864,973
22	$69,933	$43,951	$113,884	$24,821,022
23	$69,809	$44,075	$113,884	$24,776,947
24	$69,685	$44,199	$113,884	$24,732,748

第2年供款共

$1,366,608

第2年利息

$844,327

第2年共還本金

$522,280

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$69,561	$44,323	$113,884	$24,688,425
26	$69,436	$44,448	$113,884	$24,643,977
27	$69,311	$44,573	$113,884	$24,599,404
28	$69,186	$44,698	$113,884	$24,554,706
29	$69,060	$44,824	$113,884	$24,509,882
30	$68,934	$44,950	$113,884	$24,464,932
31	$68,808	$45,076	$113,884	$24,419,856
32	$68,681	$45,203	$113,884	$24,374,653
33	$68,554	$45,330	$113,884	$24,329,323
34	$68,426	$45,458	$113,884	$24,283,865
35	$68,298	$45,586	$113,884	$24,238,279
36	$68,170	$45,714	$113,884	$24,192,565

第3年供款共

$1,366,608

第3年利息

$826,425

第3年共還本金

$540,183

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$68,042	$45,842	$113,884	$24,146,723
38	$67,913	$45,971	$113,884	$24,100,752
39	$67,783	$46,101	$113,884	$24,054,651
40	$67,654	$46,230	$113,884	$24,008,421
41	$67,524	$46,360	$113,884	$23,962,060
42	$67,393	$46,491	$113,884	$23,915,570
43	$67,263	$46,621	$113,884	$23,868,948
44	$67,131	$46,753	$113,884	$23,822,196
45	$67,000	$46,884	$113,884	$23,775,312
46	$66,868	$47,016	$113,884	$23,728,296
47	$66,736	$47,148	$113,884	$23,681,148
48	$66,603	$47,281	$113,884	$23,633,867

第4年供款共

$1,366,608

第4年利息

$807,909

第4年共還本金

$558,699

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$66,470	$47,414	$113,884	$23,586,453
50	$66,337	$47,547	$113,884	$23,538,906
51	$66,203	$47,681	$113,884	$23,491,225
52	$66,069	$47,815	$113,884	$23,443,410
53	$65,935	$47,949	$113,884	$23,395,461
54	$65,800	$48,084	$113,884	$23,347,377
55	$65,664	$48,219	$113,884	$23,299,157
56	$65,529	$48,355	$113,884	$23,250,802
57	$65,393	$48,491	$113,884	$23,202,311
58	$65,256	$48,627	$113,884	$23,153,683
59	$65,120	$48,764	$113,884	$23,104,919
60	$64,983	$48,901	$113,884	$23,056,018

第5年供款共

$1,366,608

第5年利息

$788,759

第5年共還本金

$577,849

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$64,845	$49,039	$113,884	$23,006,979
62	$64,707	$49,177	$113,884	$22,957,802
63	$64,569	$49,315	$113,884	$22,908,487
64	$64,430	$49,454	$113,884	$22,859,033
65	$64,291	$49,593	$113,884	$22,809,440
66	$64,152	$49,732	$113,884	$22,759,708
67	$64,012	$49,872	$113,884	$22,709,835
68	$63,871	$50,013	$113,884	$22,659,823
69	$63,731	$50,153	$113,884	$22,609,669
70	$63,590	$50,294	$113,884	$22,559,375
71	$63,448	$50,436	$113,884	$22,508,939
72	$63,306	$50,578	$113,884	$22,458,362

第6年供款共

$1,366,608

第6年利息

$768,952

第6年共還本金

$597,656

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$63,164	$50,720	$113,884	$22,407,642
74	$63,021	$50,862	$113,884	$22,356,780
75	$62,878	$51,006	$113,884	$22,305,774
76	$62,735	$51,149	$113,884	$22,254,625
77	$62,591	$51,293	$113,884	$22,203,332
78	$62,447	$51,437	$113,884	$22,151,895
79	$62,302	$51,582	$113,884	$22,100,313
80	$62,157	$51,727	$113,884	$22,048,586
81	$62,012	$51,872	$113,884	$21,996,714
82	$61,866	$52,018	$113,884	$21,944,696
83	$61,719	$52,165	$113,884	$21,892,531
84	$61,573	$52,311	$113,884	$21,840,220

第7年供款共

$1,366,608

第7年利息

$748,466

第7年共還本金

$618,142

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$61,426	$52,458	$113,884	$21,787,762
86	$61,278	$52,606	$113,884	$21,735,156
87	$61,130	$52,754	$113,884	$21,682,402
88	$60,982	$52,902	$113,884	$21,629,500
89	$60,833	$53,051	$113,884	$21,576,449
90	$60,684	$53,200	$113,884	$21,523,248
91	$60,534	$53,350	$113,884	$21,469,899
92	$60,384	$53,500	$113,884	$21,416,399
93	$60,234	$53,650	$113,884	$21,362,748
94	$60,083	$53,801	$113,884	$21,308,947
95	$59,931	$53,953	$113,884	$21,254,995
96	$59,780	$54,104	$113,884	$21,200,890

第8年供款共

$1,366,608

第8年利息

$727,278

第8年共還本金

$639,330

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$59,628	$54,256	$113,884	$21,146,634
98	$59,475	$54,409	$113,884	$21,092,225
99	$59,322	$54,562	$113,884	$21,037,663
100	$59,168	$54,716	$113,884	$20,982,947
101	$59,015	$54,869	$113,884	$20,928,078
102	$58,860	$55,024	$113,884	$20,873,054
103	$58,705	$55,179	$113,884	$20,817,875
104	$58,550	$55,334	$113,884	$20,762,542
105	$58,395	$55,489	$113,884	$20,707,052
106	$58,239	$55,645	$113,884	$20,651,407
107	$58,082	$55,802	$113,884	$20,595,605
108	$57,925	$55,959	$113,884	$20,539,646

第9年供款共

$1,366,608

第9年利息

$705,364

第9年共還本金

$661,244

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$57,768	$56,116	$113,884	$20,483,530
110	$57,610	$56,274	$113,884	$20,427,256
111	$57,452	$56,432	$113,884	$20,370,824
112	$57,293	$56,591	$113,884	$20,314,232
113	$57,134	$56,750	$113,884	$20,257,482
114	$56,974	$56,910	$113,884	$20,200,572
115	$56,814	$57,070	$113,884	$20,143,503
116	$56,654	$57,230	$113,884	$20,086,272
117	$56,493	$57,391	$113,884	$20,028,881
118	$56,331	$57,553	$113,884	$19,971,328
119	$56,169	$57,715	$113,884	$19,913,613
120	$56,007	$57,877	$113,884	$19,855,737

第10年供款共

$1,366,608

第10年利息

$682,698

第10年共還本金

$683,910

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$55,844	$58,040	$113,884	$19,797,697
122	$55,681	$58,203	$113,884	$19,739,494
123	$55,517	$58,367	$113,884	$19,681,127
124	$55,353	$58,531	$113,884	$19,622,596
125	$55,189	$58,695	$113,884	$19,563,901
126	$55,023	$58,861	$113,884	$19,505,040
127	$54,858	$59,026	$113,884	$19,446,014
128	$54,692	$59,192	$113,884	$19,386,822
129	$54,525	$59,359	$113,884	$19,327,464
130	$54,358	$59,525	$113,884	$19,267,938
131	$54,191	$59,693	$113,884	$19,208,245
132	$54,023	$59,861	$113,884	$19,148,385

第11年供款共

$1,366,608

第11年利息

$659,256

第11年共還本金

$707,352

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$53,855	$60,029	$113,884	$19,088,355
134	$53,686	$60,198	$113,884	$19,028,157
135	$53,517	$60,367	$113,884	$18,967,790
136	$53,347	$60,537	$113,884	$18,907,253
137	$53,177	$60,707	$113,884	$18,846,546
138	$53,006	$60,878	$113,884	$18,785,668
139	$52,835	$61,049	$113,884	$18,724,618
140	$52,663	$61,221	$113,884	$18,663,397
141	$52,491	$61,393	$113,884	$18,602,004
142	$52,318	$61,566	$113,884	$18,540,438
143	$52,145	$61,739	$113,884	$18,478,699
144	$51,971	$61,913	$113,884	$18,416,787

第12年供款共

$1,366,608

第12年利息

$635,010

第12年共還本金

$731,598

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$51,797	$62,087	$113,884	$18,354,700
146	$51,623	$62,261	$113,884	$18,292,439
147	$51,447	$62,437	$113,884	$18,230,002
148	$51,272	$62,612	$113,884	$18,167,390
149	$51,096	$62,788	$113,884	$18,104,602
150	$50,919	$62,965	$113,884	$18,041,637
151	$50,742	$63,142	$113,884	$17,978,495
152	$50,565	$63,319	$113,884	$17,915,176
153	$50,386	$63,498	$113,884	$17,851,678
154	$50,208	$63,676	$113,884	$17,788,002
155	$50,029	$63,855	$113,884	$17,724,147
156	$49,849	$64,035	$113,884	$17,660,112

第13年供款共

$1,366,608

第13年利息

$609,933

第13年共還本金

$756,675

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$49,669	$64,215	$113,884	$17,595,897
158	$49,488	$64,396	$113,884	$17,531,501
159	$49,307	$64,577	$113,884	$17,466,925
160	$49,126	$64,758	$113,884	$17,402,167
161	$48,944	$64,940	$113,884	$17,337,226
162	$48,761	$65,123	$113,884	$17,272,103
163	$48,578	$65,306	$113,884	$17,206,797
164	$48,394	$65,490	$113,884	$17,141,307
165	$48,210	$65,674	$113,884	$17,075,633
166	$48,025	$65,859	$113,884	$17,009,774
167	$47,840	$66,044	$113,884	$16,943,730
168	$47,654	$66,230	$113,884	$16,877,500

第14年供款共

$1,366,608

第14年利息

$583,996

第14年共還本金

$782,611

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$47,468	$66,416	$113,884	$16,811,084
170	$47,281	$66,603	$113,884	$16,744,482
171	$47,094	$66,790	$113,884	$16,677,692
172	$46,906	$66,978	$113,884	$16,610,714
173	$46,718	$67,166	$113,884	$16,543,547
174	$46,529	$67,355	$113,884	$16,476,192
175	$46,339	$67,545	$113,884	$16,408,647
176	$46,149	$67,735	$113,884	$16,340,913
177	$45,959	$67,925	$113,884	$16,272,987
178	$45,768	$68,116	$113,884	$16,204,871
179	$45,576	$68,308	$113,884	$16,136,563
180	$45,384	$68,500	$113,884	$16,068,064

第15年供款共

$1,366,608

第15年利息

$557,171

第15年共還本金

$809,437

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$45,191	$68,693	$113,884	$15,999,371
182	$44,998	$68,886	$113,884	$15,930,485
183	$44,804	$69,079	$113,884	$15,861,406
184	$44,610	$69,274	$113,884	$15,792,132
185	$44,415	$69,469	$113,884	$15,722,663
186	$44,220	$69,664	$113,884	$15,652,999
187	$44,024	$69,860	$113,884	$15,583,139
188	$43,828	$70,056	$113,884	$15,513,083
189	$43,631	$70,253	$113,884	$15,442,830
190	$43,433	$70,451	$113,884	$15,372,379
191	$43,235	$70,649	$113,884	$15,301,729
192	$43,036	$70,848	$113,884	$15,230,881

第16年供款共

$1,366,608

第16年利息

$529,426

第16年共還本金

$837,182

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$42,837	$71,047	$113,884	$15,159,834
194	$42,637	$71,247	$113,884	$15,088,587
195	$42,437	$71,447	$113,884	$15,017,140
196	$42,236	$71,648	$113,884	$14,945,492
197	$42,034	$71,850	$113,884	$14,873,642
198	$41,832	$72,052	$113,884	$14,801,590
199	$41,629	$72,255	$113,884	$14,729,336
200	$41,426	$72,458	$113,884	$14,656,878
201	$41,222	$72,662	$113,884	$14,584,216
202	$41,018	$72,866	$113,884	$14,511,351
203	$40,813	$73,071	$113,884	$14,438,280
204	$40,608	$73,276	$113,884	$14,365,003

第17年供款共

$1,366,608

第17年利息

$500,730

第17年共還本金

$865,878

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$40,402	$73,482	$113,884	$14,291,521
206	$40,195	$73,689	$113,884	$14,217,832
207	$39,988	$73,896	$113,884	$14,143,936
208	$39,780	$74,104	$113,884	$14,069,831
209	$39,571	$74,313	$113,884	$13,995,519
210	$39,362	$74,522	$113,884	$13,920,997
211	$39,153	$74,731	$113,884	$13,846,266
212	$38,943	$74,941	$113,884	$13,771,325
213	$38,732	$75,152	$113,884	$13,696,173
214	$38,520	$75,363	$113,884	$13,620,809
215	$38,309	$75,575	$113,884	$13,545,234
216	$38,096	$75,788	$113,884	$13,469,446

第18年供款共

$1,366,608

第18年利息

$471,050

第18年共還本金

$895,558

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$37,883	$76,001	$113,884	$13,393,444
218	$37,669	$76,215	$113,884	$13,317,229
219	$37,455	$76,429	$113,884	$13,240,800
220	$37,240	$76,644	$113,884	$13,164,156
221	$37,024	$76,860	$113,884	$13,087,296
222	$36,808	$77,076	$113,884	$13,010,220
223	$36,591	$77,293	$113,884	$12,932,927
224	$36,374	$77,510	$113,884	$12,855,417
225	$36,156	$77,728	$113,884	$12,777,689
226	$35,937	$77,947	$113,884	$12,699,743
227	$35,718	$78,166	$113,884	$12,621,577
228	$35,498	$78,386	$113,884	$12,543,191

第19年供款共

$1,366,608

第19年利息

$440,353

第19年共還本金

$926,255

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$35,278	$78,606	$113,884	$12,464,584
230	$35,057	$78,827	$113,884	$12,385,757
231	$34,835	$79,049	$113,884	$12,306,708
232	$34,613	$79,271	$113,884	$12,227,437
233	$34,390	$79,494	$113,884	$12,147,942
234	$34,166	$79,718	$113,884	$12,068,225
235	$33,942	$79,942	$113,884	$11,988,282
236	$33,717	$80,167	$113,884	$11,908,115
237	$33,492	$80,392	$113,884	$11,827,723
238	$33,265	$80,619	$113,884	$11,747,105
239	$33,039	$80,845	$113,884	$11,666,259
240	$32,811	$81,073	$113,884	$11,585,187

第20年供款共

$1,366,608

第20年利息

$408,604

第20年共還本金

$958,004

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$32,583	$81,301	$113,884	$11,503,886
242	$32,355	$81,529	$113,884	$11,422,357
243	$32,125	$81,759	$113,884	$11,340,598
244	$31,895	$81,989	$113,884	$11,258,610
245	$31,665	$82,219	$113,884	$11,176,390
246	$31,434	$82,450	$113,884	$11,093,940
247	$31,202	$82,682	$113,884	$11,011,258
248	$30,969	$82,915	$113,884	$10,928,343
249	$30,736	$83,148	$113,884	$10,845,195
250	$30,502	$83,382	$113,884	$10,761,813
251	$30,268	$83,616	$113,884	$10,678,197
252	$30,032	$83,852	$113,884	$10,594,345

第21年供款共

$1,366,608

第21年利息

$375,766

第21年共還本金

$990,842

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$29,797	$84,087	$113,884	$10,510,258
254	$29,560	$84,324	$113,884	$10,425,934
255	$29,323	$84,561	$113,884	$10,341,373
256	$29,085	$84,799	$113,884	$10,256,574
257	$28,847	$85,037	$113,884	$10,171,537
258	$28,607	$85,277	$113,884	$10,086,260
259	$28,368	$85,516	$113,884	$10,000,744
260	$28,127	$85,757	$113,884	$9,914,987
261	$27,886	$85,998	$113,884	$9,828,989
262	$27,644	$86,240	$113,884	$9,742,749
263	$27,401	$86,483	$113,884	$9,656,266
264	$27,158	$86,726	$113,884	$9,569,540

第22年供款共

$1,366,608

第22年利息

$341,803

第22年共還本金

$1,024,805

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$26,914	$86,970	$113,884	$9,482,571
266	$26,670	$87,214	$113,884	$9,395,357
267	$26,424	$87,460	$113,884	$9,307,897
268	$26,178	$87,706	$113,884	$9,220,191
269	$25,932	$87,952	$113,884	$9,132,239
270	$25,684	$88,200	$113,884	$9,044,040
271	$25,436	$88,448	$113,884	$8,955,592
272	$25,188	$88,696	$113,884	$8,866,896
273	$24,938	$88,946	$113,884	$8,777,950
274	$24,688	$89,196	$113,884	$8,688,754
275	$24,437	$89,447	$113,884	$8,599,307
276	$24,186	$89,698	$113,884	$8,509,609

第23年供款共

$1,366,608

第23年利息

$306,676

第23年共還本金

$1,059,932

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$23,933	$89,951	$113,884	$8,419,658
278	$23,680	$90,204	$113,884	$8,329,454
279	$23,427	$90,457	$113,884	$8,238,997
280	$23,172	$90,712	$113,884	$8,148,285
281	$22,917	$90,967	$113,884	$8,057,318
282	$22,661	$91,223	$113,884	$7,966,095
283	$22,405	$91,479	$113,884	$7,874,616
284	$22,147	$91,737	$113,884	$7,782,879
285	$21,889	$91,995	$113,884	$7,690,885
286	$21,631	$92,253	$113,884	$7,598,631
287	$21,371	$92,513	$113,884	$7,506,118
288	$21,111	$92,773	$113,884	$7,413,345

第24年供款共

$1,366,608

第24年利息

$270,345

第24年共還本金

$1,096,263

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$20,850	$93,034	$113,884	$7,320,312
290	$20,588	$93,296	$113,884	$7,227,016
291	$20,326	$93,558	$113,884	$7,133,458
292	$20,063	$93,821	$113,884	$7,039,637
293	$19,799	$94,085	$113,884	$6,945,552
294	$19,534	$94,350	$113,884	$6,851,202
295	$19,269	$94,615	$113,884	$6,756,587
296	$19,003	$94,881	$113,884	$6,661,706
297	$18,736	$95,148	$113,884	$6,566,558
298	$18,468	$95,416	$113,884	$6,471,143
299	$18,200	$95,684	$113,884	$6,375,459
300	$17,931	$95,953	$113,884	$6,279,506

第25年供款共

$1,366,608

第25年利息

$232,768

第25年共還本金

$1,133,840

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$17,661	$96,223	$113,884	$6,183,283
302	$17,390	$96,494	$113,884	$6,086,789
303	$17,119	$96,765	$113,884	$5,990,024
304	$16,847	$97,037	$113,884	$5,892,987
305	$16,574	$97,310	$113,884	$5,795,677
306	$16,300	$97,584	$113,884	$5,698,094
307	$16,026	$97,858	$113,884	$5,600,236
308	$15,751	$98,133	$113,884	$5,502,102
309	$15,475	$98,409	$113,884	$5,403,693
310	$15,198	$98,686	$113,884	$5,305,007
311	$14,920	$98,964	$113,884	$5,206,043
312	$14,642	$99,242	$113,884	$5,106,801

第26年供款共

$1,366,608

第26年利息

$193,903

第26年共還本金

$1,172,704

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,363	$99,521	$113,884	$5,007,280
314	$14,083	$99,801	$113,884	$4,907,479
315	$13,802	$100,082	$113,884	$4,807,398
316	$13,521	$100,363	$113,884	$4,707,034
317	$13,239	$100,645	$113,884	$4,606,389
318	$12,955	$100,929	$113,884	$4,505,460
319	$12,672	$101,212	$113,884	$4,404,248
320	$12,387	$101,497	$113,884	$4,302,751
321	$12,101	$101,782	$113,884	$4,200,968
322	$11,815	$102,069	$113,884	$4,098,900
323	$11,528	$102,356	$113,884	$3,996,544
324	$11,240	$102,644	$113,884	$3,893,900

第27年供款共

$1,366,608

第27年利息

$153,707

第27年共還本金

$1,212,901

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,952	$102,932	$113,884	$3,790,968
326	$10,662	$103,222	$113,884	$3,687,746
327	$10,372	$103,512	$113,884	$3,584,234
328	$10,081	$103,803	$113,884	$3,480,430
329	$9,789	$104,095	$113,884	$3,376,335
330	$9,496	$104,388	$113,884	$3,271,947
331	$9,202	$104,682	$113,884	$3,167,265
332	$8,908	$104,976	$113,884	$3,062,289
333	$8,613	$105,271	$113,884	$2,957,018
334	$8,317	$105,567	$113,884	$2,851,451
335	$8,020	$105,864	$113,884	$2,745,586
336	$7,722	$106,162	$113,884	$2,639,424

第28年供款共

$1,366,608

第28年利息

$112,132

第28年共還本金

$1,254,476

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,423	$106,461	$113,884	$2,532,964
338	$7,124	$106,760	$113,884	$2,426,204
339	$6,824	$107,060	$113,884	$2,319,143
340	$6,523	$107,361	$113,884	$2,211,782
341	$6,221	$107,663	$113,884	$2,104,119
342	$5,918	$107,966	$113,884	$1,996,153
343	$5,614	$108,270	$113,884	$1,887,883
344	$5,310	$108,574	$113,884	$1,779,308
345	$5,004	$108,880	$113,884	$1,670,429
346	$4,698	$109,186	$113,884	$1,561,243
347	$4,391	$109,493	$113,884	$1,451,750
348	$4,083	$109,801	$113,884	$1,341,949

第29年供款共

$1,366,608

第29年利息

$69,132

第29年共還本金

$1,297,475

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,774	$110,110	$113,884	$1,231,839
350	$3,465	$110,419	$113,884	$1,121,420
351	$3,154	$110,730	$113,884	$1,010,690
352	$2,843	$111,041	$113,884	$899,648
353	$2,530	$111,354	$113,884	$788,295
354	$2,217	$111,667	$113,884	$676,628
355	$1,903	$111,981	$113,884	$564,647
356	$1,588	$112,296	$113,884	$452,351
357	$1,272	$112,612	$113,884	$339,739
358	$956	$112,928	$113,884	$226,811
359	$638	$113,246	$113,884	$113,565
360	$319	$113,565	$113,884	$0

第30年供款共

$1,366,608

第30年利息

$24,659

第30年共還本金

$1,341,949

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$23,568,235

免責聲明

筍盤推介

按揭保險費
info