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$23,601,361

每月供款
$114,132

首期

$-17,816,000

總貸款額

$25,816,000

總利息

$15,271,361

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-17,486,000

按月供比率計算

$228,263

置業成本總預算

HK$-17,486,000

首期

$-17,816,000
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

$228,263

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

西貢逸瓏海滙第02座

thumb_up

西貢底密度豪宅會所泳池

實

592 呎

@13,514

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$800 萬

實

592 呎

@13,514

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山迎海第04期駿岸第08座

thumb_up

2房2廳東北迎海

實

512 呎

@14,414

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$738 萬

實

512 呎

@14,414

售$738 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

沙田文禮閣

thumb_up

文禮閣**大圍3房1套**廚廁執左**有樓睇

實

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

637 呎

@13,815

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第05座清靜綠化景, 自住收租一流

thumb_up

聽濤雅苑第5座 3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@12,154

建

807 呎

@9,789

local_fire_department 至HIT vpn_key 有匙即睇

售$790 萬

實

650 呎

@12,154

建

807 呎

@9,789

售$790 萬

local_fire_department 至HIT vpn_key 有匙即睇

西貢 Marina Cove

thumb_up

匡湖居分層靚景

實

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水筍價

售$728 萬

實

533 呎

@13,659

建

650 呎

@11,200

售$728 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山曉峰灣畔第01座

thumb_up

海景三房@罕有放盤@鄰近馬鐵站@

實

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 萬

實

653 呎

@13,783

建

862 呎

@10,441

售$900 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第01座

thumb_up

嘉華星濤灣

實

541 呎

@15,712

建

736 呎

@11,549

pets 愛竉必選

售$850 萬

實

541 呎

@15,712

建

736 呎

@11,549

售$850 萬

pets 愛竉必選

馬鞍山迎海第02期星灣第21座

thumb_up

馬鐵上蓋環境舒適

實

497 呎

@14,487

local_fire_department 至HIT

售$720 萬

實

497 呎

@14,487

售$720 萬

local_fire_department 至HIT

馬鞍山翠擁華庭###向南馬鞍山山景,大3房半靚則,企理裝修,少執即住,另有靚車位另議###

thumb_up

翠擁華庭###向南馬鞍山山景,大3房半靚則,企理裝修,少執即住,另有靚車位另議###

實

814 呎

@10,811

建

1,051 呎

@8,373

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$880 萬

實

814 呎

@10,811

建

1,051 呎

@8,373

售$880 萬

local_fire_department 至HIT directions_run 日內即走 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

KOL實拍 VR實景

馬鞍山迎海第01期第02座

thumb_up

熱門屋苑,交通便利

實

482 呎

@16,390

建

605 呎

@13,058

local_fire_department 至HIT

售$790 萬

實

482 呎

@16,390

建

605 呎

@13,058

售$790 萬

local_fire_department 至HIT

馬鞍山泓碧**客廳直出入契大花園,割愛出售,花園方正好用,2房光廁,特高樓底*

thumb_up

泓碧****客廳直出入契大花園,割愛出售,花園方正好用,2房光廁,特高樓底***

實

446 呎

@18,610

local_fire_department 至HIT real_estate_agent 罕有放盤

售$830 萬

實

446 呎

@18,610

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$154,507	$118,726	$97,293	$83,034
1.500	$160,251	$124,574	$103,248	$89,096
2.000	$166,128	$130,599	$109,422	$95,421
2.500	$172,138	$136,800	$115,815	$102,004
3.000	$178,281	$143,175	$122,422	$108,841
3.375	$182,973	$148,069	$127,517	$114,132
3.500	$184,554	$149,722	$129,241	$115,925
4.000	$190,958	$156,440	$136,266	$123,250
4.500	$197,491	$163,325	$143,494	$130,806
5.000	$204,151	$170,374	$150,918	$138,586
5.500	$210,938	$177,585	$158,533	$146,580
6.000	$217,850	$184,954	$166,333	$154,780

每月供款$114,132

年期

30年

貸款金額

$25,816,000

總利息

$15,271,361

總貸款連利息

$41,087,361

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$72,608	$41,524	$114,132	$25,774,476
2	$72,491	$41,641	$114,132	$25,732,835
3	$72,374	$41,758	$114,132	$25,691,077
4	$72,256	$41,875	$114,132	$25,649,202
5	$72,138	$41,993	$114,132	$25,607,209
6	$72,020	$42,111	$114,132	$25,565,097
7	$71,902	$42,230	$114,132	$25,522,868
8	$71,783	$42,348	$114,132	$25,480,519
9	$71,664	$42,468	$114,132	$25,438,051
10	$71,545	$42,587	$114,132	$25,395,464
11	$71,425	$42,707	$114,132	$25,352,758
12	$71,305	$42,827	$114,132	$25,309,931

第1年供款共

$1,369,579

第1年利息

$863,509

第1年共還本金

$506,069

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$71,184	$42,947	$114,132	$25,266,983
14	$71,063	$43,068	$114,132	$25,223,915
15	$70,942	$43,189	$114,132	$25,180,726
16	$70,821	$43,311	$114,132	$25,137,415
17	$70,699	$43,433	$114,132	$25,093,982
18	$70,577	$43,555	$114,132	$25,050,428
19	$70,454	$43,677	$114,132	$25,006,751
20	$70,331	$43,800	$114,132	$24,962,950
21	$70,208	$43,923	$114,132	$24,919,027
22	$70,085	$44,047	$114,132	$24,874,980
23	$69,961	$44,171	$114,132	$24,830,810
24	$69,837	$44,295	$114,132	$24,786,515

第2年供款共

$1,369,579

第2年利息

$846,163

第2年共還本金

$523,416

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$69,712	$44,419	$114,132	$24,742,095
26	$69,587	$44,544	$114,132	$24,697,551
27	$69,462	$44,670	$114,132	$24,652,881
28	$69,336	$44,795	$114,132	$24,608,086
29	$69,210	$44,921	$114,132	$24,563,165
30	$69,084	$45,048	$114,132	$24,518,117
31	$68,957	$45,174	$114,132	$24,472,943
32	$68,830	$45,301	$114,132	$24,427,641
33	$68,703	$45,429	$114,132	$24,382,212
34	$68,575	$45,557	$114,132	$24,336,656
35	$68,447	$45,685	$114,132	$24,290,971
36	$68,318	$45,813	$114,132	$24,245,158

第3年供款共

$1,369,579

第3年利息

$828,222

第3年共還本金

$541,357

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$68,190	$45,942	$114,132	$24,199,216
38	$68,060	$46,071	$114,132	$24,153,145
39	$67,931	$46,201	$114,132	$24,106,944
40	$67,801	$46,331	$114,132	$24,060,613
41	$67,670	$46,461	$114,132	$24,014,152
42	$67,540	$46,592	$114,132	$23,967,560
43	$67,409	$46,723	$114,132	$23,920,837
44	$67,277	$46,854	$114,132	$23,873,983
45	$67,146	$46,986	$114,132	$23,826,997
46	$67,013	$47,118	$114,132	$23,779,879
47	$66,881	$47,251	$114,132	$23,732,628
48	$66,748	$47,384	$114,132	$23,685,245

第4年供款共

$1,369,579

第4年利息

$809,666

第4年共還本金

$559,913

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$66,615	$47,517	$114,132	$23,637,728
50	$66,481	$47,650	$114,132	$23,590,078
51	$66,347	$47,784	$114,132	$23,542,293
52	$66,213	$47,919	$114,132	$23,494,374
53	$66,078	$48,054	$114,132	$23,446,321
54	$65,943	$48,189	$114,132	$23,398,132
55	$65,807	$48,324	$114,132	$23,349,807
56	$65,671	$48,460	$114,132	$23,301,347
57	$65,535	$48,597	$114,132	$23,252,751
58	$65,398	$48,733	$114,132	$23,204,018
59	$65,261	$48,870	$114,132	$23,155,147
60	$65,124	$49,008	$114,132	$23,106,140

第5年供款共

$1,369,579

第5年利息

$790,473

第5年共還本金

$579,105

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$64,986	$49,146	$114,132	$23,056,994
62	$64,848	$49,284	$114,132	$23,007,710
63	$64,709	$49,422	$114,132	$22,958,288
64	$64,570	$49,561	$114,132	$22,908,727
65	$64,431	$49,701	$114,132	$22,859,026
66	$64,291	$49,841	$114,132	$22,809,185
67	$64,151	$49,981	$114,132	$22,759,205
68	$64,010	$50,121	$114,132	$22,709,083
69	$63,869	$50,262	$114,132	$22,658,821
70	$63,728	$50,404	$114,132	$22,608,417
71	$63,586	$50,545	$114,132	$22,557,872
72	$63,444	$50,688	$114,132	$22,507,184

第6年供款共

$1,369,579

第6年利息

$770,624

第6年共還本金

$598,955

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$63,301	$50,830	$114,132	$22,456,354
74	$63,158	$50,973	$114,132	$22,405,381
75	$63,015	$51,116	$114,132	$22,354,265
76	$62,871	$51,260	$114,132	$22,303,005
77	$62,727	$51,404	$114,132	$22,251,600
78	$62,583	$51,549	$114,132	$22,200,051
79	$62,438	$51,694	$114,132	$22,148,357
80	$62,292	$51,839	$114,132	$22,096,518
81	$62,146	$51,985	$114,132	$22,044,533
82	$62,000	$52,131	$114,132	$21,992,402
83	$61,854	$52,278	$114,132	$21,940,124
84	$61,707	$52,425	$114,132	$21,887,699

第7年供款共

$1,369,579

第7年利息

$750,093

第7年共還本金

$619,486

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$61,559	$52,572	$114,132	$21,835,126
86	$61,411	$52,720	$114,132	$21,782,406
87	$61,263	$52,869	$114,132	$21,729,538
88	$61,114	$53,017	$114,132	$21,676,520
89	$60,965	$53,166	$114,132	$21,623,354
90	$60,816	$53,316	$114,132	$21,570,038
91	$60,666	$53,466	$114,132	$21,516,572
92	$60,515	$53,616	$114,132	$21,462,956
93	$60,365	$53,767	$114,132	$21,409,189
94	$60,213	$53,918	$114,132	$21,355,271
95	$60,062	$54,070	$114,132	$21,301,201
96	$59,910	$54,222	$114,132	$21,246,979

第8年供款共

$1,369,579

第8年利息

$728,859

第8年共還本金

$640,720

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$59,757	$54,374	$114,132	$21,192,605
98	$59,604	$54,527	$114,132	$21,138,077
99	$59,451	$54,681	$114,132	$21,083,397
100	$59,297	$54,835	$114,132	$21,028,562
101	$59,143	$54,989	$114,132	$20,973,573
102	$58,988	$55,143	$114,132	$20,918,430
103	$58,833	$55,298	$114,132	$20,863,132
104	$58,678	$55,454	$114,132	$20,807,678
105	$58,522	$55,610	$114,132	$20,752,068
106	$58,365	$55,766	$114,132	$20,696,301
107	$58,208	$55,923	$114,132	$20,640,378
108	$58,051	$56,080	$114,132	$20,584,298

第9年供款共

$1,369,579

第9年利息

$706,897

第9年共還本金

$662,682

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$57,893	$56,238	$114,132	$20,528,059
110	$57,735	$56,396	$114,132	$20,471,663
111	$57,577	$56,555	$114,132	$20,415,108
112	$57,417	$56,714	$114,132	$20,358,394
113	$57,258	$56,874	$114,132	$20,301,520
114	$57,098	$57,034	$114,132	$20,244,487
115	$56,938	$57,194	$114,132	$20,187,293
116	$56,777	$57,355	$114,132	$20,129,938
117	$56,615	$57,516	$114,132	$20,072,422
118	$56,454	$57,678	$114,132	$20,014,744
119	$56,291	$57,840	$114,132	$19,956,904
120	$56,129	$58,003	$114,132	$19,898,901

第10年供款共

$1,369,579

第10年利息

$684,182

第10年共還本金

$685,396

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$55,966	$58,166	$114,132	$19,840,735
122	$55,802	$58,329	$114,132	$19,782,406
123	$55,638	$58,494	$114,132	$19,723,912
124	$55,474	$58,658	$114,132	$19,665,254
125	$55,309	$58,823	$114,132	$19,606,431
126	$55,143	$58,988	$114,132	$19,547,443
127	$54,977	$59,154	$114,132	$19,488,288
128	$54,811	$59,321	$114,132	$19,428,968
129	$54,644	$59,488	$114,132	$19,369,480
130	$54,477	$59,655	$114,132	$19,309,825
131	$54,309	$59,823	$114,132	$19,250,002
132	$54,141	$59,991	$114,132	$19,190,011

第11年供款共

$1,369,579

第11年利息

$660,689

第11年共還本金

$708,890

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$53,972	$60,160	$114,132	$19,129,852
134	$53,803	$60,329	$114,132	$19,069,523
135	$53,633	$60,499	$114,132	$19,009,024
136	$53,463	$60,669	$114,132	$18,948,356
137	$53,292	$60,839	$114,132	$18,887,516
138	$53,121	$61,010	$114,132	$18,826,506
139	$52,950	$61,182	$114,132	$18,765,324
140	$52,777	$61,354	$114,132	$18,703,970
141	$52,605	$61,527	$114,132	$18,642,443
142	$52,432	$61,700	$114,132	$18,580,744
143	$52,258	$61,873	$114,132	$18,518,870
144	$52,084	$62,047	$114,132	$18,456,823

第12年供款共

$1,369,579

第12年利息

$636,390

第12年共還本金

$733,188

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$51,910	$62,222	$114,132	$18,394,601
146	$51,735	$62,397	$114,132	$18,332,205
147	$51,559	$62,572	$114,132	$18,269,632
148	$51,383	$62,748	$114,132	$18,206,884
149	$51,207	$62,925	$114,132	$18,143,960
150	$51,030	$63,102	$114,132	$18,080,858
151	$50,852	$63,279	$114,132	$18,017,579
152	$50,674	$63,457	$114,132	$17,954,122
153	$50,496	$63,636	$114,132	$17,890,486
154	$50,317	$63,815	$114,132	$17,826,671
155	$50,138	$63,994	$114,132	$17,762,677
156	$49,958	$64,174	$114,132	$17,698,503

第13年供款共

$1,369,579

第13年利息

$611,259

第13年共還本金

$758,320

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$49,777	$64,355	$114,132	$17,634,149
158	$49,596	$64,536	$114,132	$17,569,613
159	$49,415	$64,717	$114,132	$17,504,896
160	$49,233	$64,899	$114,132	$17,439,997
161	$49,050	$65,082	$114,132	$17,374,916
162	$48,867	$65,265	$114,132	$17,309,651
163	$48,683	$65,448	$114,132	$17,244,203
164	$48,499	$65,632	$114,132	$17,178,571
165	$48,315	$65,817	$114,132	$17,112,754
166	$48,130	$66,002	$114,132	$17,046,752
167	$47,944	$66,188	$114,132	$16,980,564
168	$47,758	$66,374	$114,132	$16,914,191

第14年供款共

$1,369,579

第14年利息

$585,266

第14年共還本金

$784,313

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$47,571	$66,560	$114,132	$16,847,630
170	$47,384	$66,748	$114,132	$16,780,883
171	$47,196	$66,935	$114,132	$16,713,947
172	$47,008	$67,124	$114,132	$16,646,824
173	$46,819	$67,312	$114,132	$16,579,511
174	$46,630	$67,502	$114,132	$16,512,010
175	$46,440	$67,692	$114,132	$16,444,318
176	$46,250	$67,882	$114,132	$16,376,436
177	$46,059	$68,073	$114,132	$16,308,363
178	$45,867	$68,264	$114,132	$16,240,099
179	$45,675	$68,456	$114,132	$16,171,643
180	$45,483	$68,649	$114,132	$16,102,994

第15年供款共

$1,369,579

第15年利息

$558,382

第15年共還本金

$811,197

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$45,290	$68,842	$114,132	$16,034,152
182	$45,096	$69,036	$114,132	$15,965,117
183	$44,902	$69,230	$114,132	$15,895,887
184	$44,707	$69,424	$114,132	$15,826,463
185	$44,512	$69,620	$114,132	$15,756,843
186	$44,316	$69,815	$114,132	$15,687,028
187	$44,120	$70,012	$114,132	$15,617,016
188	$43,923	$70,209	$114,132	$15,546,807
189	$43,725	$70,406	$114,132	$15,476,401
190	$43,527	$70,604	$114,132	$15,405,797
191	$43,329	$70,803	$114,132	$15,334,994
192	$43,130	$71,002	$114,132	$15,263,992

第16年供款共

$1,369,579

第16年利息

$530,577

第16年共還本金

$839,002

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$42,930	$71,202	$114,132	$15,192,791
194	$42,730	$71,402	$114,132	$15,121,389
195	$42,529	$71,603	$114,132	$15,049,786
196	$42,328	$71,804	$114,132	$14,977,982
197	$42,126	$72,006	$114,132	$14,905,976
198	$41,923	$72,209	$114,132	$14,833,768
199	$41,720	$72,412	$114,132	$14,761,356
200	$41,516	$72,615	$114,132	$14,688,741
201	$41,312	$72,819	$114,132	$14,615,921
202	$41,107	$73,024	$114,132	$14,542,897
203	$40,902	$73,230	$114,132	$14,469,667
204	$40,696	$73,436	$114,132	$14,396,232

第17年供款共

$1,369,579

第17年利息

$501,818

第17年共還本金

$867,760

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$40,489	$73,642	$114,132	$14,322,589
206	$40,282	$73,849	$114,132	$14,248,740
207	$40,075	$74,057	$114,132	$14,174,683
208	$39,866	$74,265	$114,132	$14,100,418
209	$39,657	$74,474	$114,132	$14,025,944
210	$39,448	$74,684	$114,132	$13,951,260
211	$39,238	$74,894	$114,132	$13,876,367
212	$39,027	$75,104	$114,132	$13,801,262
213	$38,816	$75,316	$114,132	$13,725,947
214	$38,604	$75,527	$114,132	$13,650,420
215	$38,392	$75,740	$114,132	$13,574,680
216	$38,179	$75,953	$114,132	$13,498,727

第18年供款共

$1,369,579

第18年利息

$472,074

第18年共還本金

$897,505

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$37,965	$76,166	$114,132	$13,422,561
218	$37,751	$76,381	$114,132	$13,346,180
219	$37,536	$76,595	$114,132	$13,269,585
220	$37,321	$76,811	$114,132	$13,192,774
221	$37,105	$77,027	$114,132	$13,115,747
222	$36,888	$77,244	$114,132	$13,038,503
223	$36,671	$77,461	$114,132	$12,961,043
224	$36,453	$77,679	$114,132	$12,883,364
225	$36,234	$77,897	$114,132	$12,805,467
226	$36,015	$78,116	$114,132	$12,727,351
227	$35,796	$78,336	$114,132	$12,649,015
228	$35,575	$78,556	$114,132	$12,570,459

第19年供款共

$1,369,579

第19年利息

$441,310

第19年共還本金

$928,268

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$35,354	$78,777	$114,132	$12,491,681
230	$35,133	$78,999	$114,132	$12,412,683
231	$34,911	$79,221	$114,132	$12,333,462
232	$34,688	$79,444	$114,132	$12,254,018
233	$34,464	$79,667	$114,132	$12,174,351
234	$34,240	$79,891	$114,132	$12,094,460
235	$34,016	$80,116	$114,132	$12,014,344
236	$33,790	$80,341	$114,132	$11,934,003
237	$33,564	$80,567	$114,132	$11,853,436
238	$33,338	$80,794	$114,132	$11,772,642
239	$33,111	$81,021	$114,132	$11,691,621
240	$32,883	$81,249	$114,132	$11,610,372

第20年供款共

$1,369,579

第20年利息

$409,492

第20年共還本金

$960,087

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$32,654	$81,477	$114,132	$11,528,894
242	$32,425	$81,707	$114,132	$11,447,188
243	$32,195	$81,936	$114,132	$11,365,252
244	$31,965	$82,167	$114,132	$11,283,085
245	$31,734	$82,398	$114,132	$11,200,687
246	$31,502	$82,630	$114,132	$11,118,057
247	$31,270	$82,862	$114,132	$11,035,195
248	$31,036	$83,095	$114,132	$10,952,100
249	$30,803	$83,329	$114,132	$10,868,771
250	$30,568	$83,563	$114,132	$10,785,208
251	$30,333	$83,798	$114,132	$10,701,410
252	$30,098	$84,034	$114,132	$10,617,376

第21年供款共

$1,369,579

第21年利息

$376,583

第21年共還本金

$992,996

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$29,861	$84,270	$114,132	$10,533,106
254	$29,624	$84,507	$114,132	$10,448,599
255	$29,387	$84,745	$114,132	$10,363,854
256	$29,148	$84,983	$114,132	$10,278,871
257	$28,909	$85,222	$114,132	$10,193,649
258	$28,670	$85,462	$114,132	$10,108,187
259	$28,429	$85,702	$114,132	$10,022,484
260	$28,188	$85,943	$114,132	$9,936,541
261	$27,947	$86,185	$114,132	$9,850,356
262	$27,704	$86,427	$114,132	$9,763,929
263	$27,461	$86,671	$114,132	$9,677,258
264	$27,217	$86,914	$114,132	$9,590,344

第22年供款共

$1,369,579

第22年利息

$342,546

第22年共還本金

$1,027,032

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$26,973	$87,159	$114,132	$9,503,185
266	$26,728	$87,404	$114,132	$9,415,781
267	$26,482	$87,650	$114,132	$9,328,132
268	$26,235	$87,896	$114,132	$9,240,235
269	$25,988	$88,143	$114,132	$9,152,092
270	$25,740	$88,391	$114,132	$9,063,701
271	$25,492	$88,640	$114,132	$8,975,061
272	$25,242	$88,889	$114,132	$8,886,172
273	$24,992	$89,139	$114,132	$8,797,032
274	$24,742	$89,390	$114,132	$8,707,642
275	$24,490	$89,641	$114,132	$8,618,001
276	$24,238	$89,893	$114,132	$8,528,108

第23年供款共

$1,369,579

第23年利息

$307,343

第23年共還本金

$1,062,236

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$23,985	$90,146	$114,132	$8,437,961
278	$23,732	$90,400	$114,132	$8,347,562
279	$23,478	$90,654	$114,132	$8,256,908
280	$23,223	$90,909	$114,132	$8,165,999
281	$22,967	$91,165	$114,132	$8,074,834
282	$22,710	$91,421	$114,132	$7,983,413
283	$22,453	$91,678	$114,132	$7,891,735
284	$22,196	$91,936	$114,132	$7,799,799
285	$21,937	$92,195	$114,132	$7,707,604
286	$21,678	$92,454	$114,132	$7,615,150
287	$21,418	$92,714	$114,132	$7,522,436
288	$21,157	$92,975	$114,132	$7,429,461

第24年供款共

$1,369,579

第24年利息

$270,932

第24年共還本金

$1,098,646

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$20,895	$93,236	$114,132	$7,336,225
290	$20,633	$93,498	$114,132	$7,242,727
291	$20,370	$93,761	$114,132	$7,148,965
292	$20,106	$94,025	$114,132	$7,054,940
293	$19,842	$94,290	$114,132	$6,960,651
294	$19,577	$94,555	$114,132	$6,866,096
295	$19,311	$94,821	$114,132	$6,771,275
296	$19,044	$95,087	$114,132	$6,676,188
297	$18,777	$95,355	$114,132	$6,580,833
298	$18,509	$95,623	$114,132	$6,485,210
299	$18,240	$95,892	$114,132	$6,389,318
300	$17,970	$96,162	$114,132	$6,293,157

第25年供款共

$1,369,579

第25年利息

$233,274

第25年共還本金

$1,136,305

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$17,700	$96,432	$114,132	$6,196,725
302	$17,428	$96,703	$114,132	$6,100,021
303	$17,156	$96,975	$114,132	$6,003,046
304	$16,884	$97,248	$114,132	$5,905,798
305	$16,610	$97,522	$114,132	$5,808,277
306	$16,336	$97,796	$114,132	$5,710,481
307	$16,061	$98,071	$114,132	$5,612,410
308	$15,785	$98,347	$114,132	$5,514,063
309	$15,508	$98,623	$114,132	$5,415,440
310	$15,231	$98,901	$114,132	$5,316,540
311	$14,953	$99,179	$114,132	$5,217,361
312	$14,674	$99,458	$114,132	$5,117,903

第26年供款共

$1,369,579

第26年利息

$194,325

第26年共還本金

$1,175,254

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,394	$99,737	$114,132	$5,018,166
314	$14,114	$100,018	$114,132	$4,918,148
315	$13,832	$100,299	$114,132	$4,817,848
316	$13,550	$100,581	$114,132	$4,717,267
317	$13,267	$100,864	$114,132	$4,616,403
318	$12,984	$101,148	$114,132	$4,515,255
319	$12,699	$101,432	$114,132	$4,413,822
320	$12,414	$101,718	$114,132	$4,312,105
321	$12,128	$102,004	$114,132	$4,210,101
322	$11,841	$102,291	$114,132	$4,107,810
323	$11,553	$102,578	$114,132	$4,005,232
324	$11,265	$102,867	$114,132	$3,902,365

第27年供款共

$1,369,579

第27年利息

$154,041

第27年共還本金

$1,215,538

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,975	$103,156	$114,132	$3,799,209
326	$10,685	$103,446	$114,132	$3,695,763
327	$10,394	$103,737	$114,132	$3,592,026
328	$10,103	$104,029	$114,132	$3,487,997
329	$9,810	$104,322	$114,132	$3,383,675
330	$9,517	$104,615	$114,132	$3,279,060
331	$9,222	$104,909	$114,132	$3,174,151
332	$8,927	$105,204	$114,132	$3,068,947
333	$8,631	$105,500	$114,132	$2,963,446
334	$8,335	$105,797	$114,132	$2,857,650
335	$8,037	$106,094	$114,132	$2,751,555
336	$7,739	$106,393	$114,132	$2,645,162

第28年供款共

$1,369,579

第28年利息

$112,376

第28年共還本金

$1,257,203

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,440	$106,692	$114,132	$2,538,470
338	$7,139	$106,992	$114,132	$2,431,478
339	$6,839	$107,293	$114,132	$2,324,185
340	$6,537	$107,595	$114,132	$2,216,590
341	$6,234	$107,897	$114,132	$2,108,693
342	$5,931	$108,201	$114,132	$2,000,492
343	$5,626	$108,505	$114,132	$1,891,987
344	$5,321	$108,810	$114,132	$1,783,177
345	$5,015	$109,116	$114,132	$1,674,060
346	$4,708	$109,423	$114,132	$1,564,637
347	$4,401	$109,731	$114,132	$1,454,906
348	$4,092	$110,040	$114,132	$1,344,866

第29年供款共

$1,369,579

第29年利息

$69,283

第29年共還本金

$1,300,296

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,782	$110,349	$114,132	$1,234,517
350	$3,472	$110,659	$114,132	$1,123,858
351	$3,161	$110,971	$114,132	$1,012,887
352	$2,849	$111,283	$114,132	$901,604
353	$2,536	$111,596	$114,132	$790,008
354	$2,222	$111,910	$114,132	$678,099
355	$1,907	$112,224	$114,132	$565,874
356	$1,592	$112,540	$114,132	$453,334
357	$1,275	$112,857	$114,132	$340,478
358	$958	$113,174	$114,132	$227,304
359	$639	$113,492	$114,132	$113,811
360	$320	$113,811	$114,132	$0

第30年供款共

$1,369,579

第30年利息

$24,712

第30年共還本金

$1,344,866

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$23,601,361

免責聲明

筍盤推介

按揭保險費
info