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$25,285,425

每月供款
$123,488

首期

$-19,500,000

總貸款額

$27,500,000

總利息

$16,955,425

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-19,170,000

按月供比率計算

$246,975

置業成本總預算

HK$-19,170,000

首期

$-19,500,000
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

$246,975

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

沙田玖瓏山

thumb_up

罕有高層山景兩房

實

681 呎

@11,307

local_fire_department 至HIT transfer_within_a_station 人才必選

售$770 萬

實

681 呎

@11,307

售$770 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

KOL實拍 VR實景

沙田沙田第一城第02期

thumb_up

奇豐精選堅靚裝高層河景可即入住

實

504 呎

@14,286

建

622 呎

@11,576

hotel_class 樓王 vpn_key 有匙即睇

售$720 萬

實

504 呎

@14,286

建

622 呎

@11,576

售$720 萬

hotel_class 樓王 vpn_key 有匙即睇

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 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

@14,404

建

792 呎

@10,985

local_fire_department 至HIT

售$870 萬

實

604 呎

@14,404

建

792 呎

@10,985

售$870 萬

local_fire_department 至HIT

馬鞍山天宇海第2B座

thumb_up

三房池景開陽舒適價可傾

實

666 呎

@12,162

建

878 呎

@9,226

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$810 萬

實

666 呎

@12,162

建

878 呎

@9,226

售$810 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山觀瀾雅軒第05座

thumb_up

馬鞍山觀澖雅軒兩房新做廁廚 (有租約可交吉實客可約睇)

實

601 呎

@12,479

建

815 呎

@9,202

local_fire_department 至HIT price_change 蝕讓盤

售$750 萬

實

601 呎

@12,479

建

815 呎

@9,202

售$750 萬

local_fire_department 至HIT price_change 蝕讓盤

VR實景

馬鞍山雅濤居第02座

thumb_up

雅濤居池景3房, 全屋企裝, 可約睇

實

702 呎

@10,897

建

935 呎

@8,182

local_fire_department 至HIT

售$765 萬

實

702 呎

@10,897

建

935 呎

@8,182

售$765 萬

local_fire_department 至HIT

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@18,696

local_offer 低水筍價

售$860 萬

實

460 呎

@18,696

售$860 萬

local_offer 低水筍價

馬鞍山新港城 A座

thumb_up

新港城A座高層3房套

實

568 呎

@12,676

建

687 呎

@10,480

local_fire_department 至HIT

售$720 萬

實

568 呎

@12,676

建

687 呎

@10,480

售$720 萬

local_fire_department 至HIT

馬鞍山嵐岸第05座

thumb_up

3房(1套) 企理單邊嵐岸

實

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$840 萬

實

660 呎

@12,727

建

898 呎

@9,354

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山銀湖天峰第03座

thumb_up

銀湖天峰 2房連約

實

564 呎

@15,957

建

742 呎

@12,129

local_fire_department 至HIT

售$900 萬

實

564 呎

@15,957

建

742 呎

@12,129

售$900 萬

local_fire_department 至HIT

旺角金輪大廈

thumb_up

九龍市中心收租回補高罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$164,586	$126,471	$103,640	$88,451
1.500	$170,704	$132,700	$109,982	$94,908
2.000	$176,965	$139,118	$116,560	$101,645
2.500	$183,367	$145,723	$123,370	$108,658
3.000	$189,910	$152,514	$130,408	$115,941
3.500	$196,593	$159,489	$137,671	$123,487
4.000	$203,414	$166,645	$145,155	$131,289
4.500	$210,373	$173,979	$152,854	$139,338
5.000	$217,468	$181,488	$160,762	$147,626
5.500	$224,698	$189,169	$168,874	$156,142
6.000	$232,061	$197,019	$177,183	$164,876

每月供款$123,488

年期

30年

貸款金額

$27,500,000

總利息

$16,955,425

總貸款連利息

$44,455,425

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$80,208	$43,279	$123,487	$27,456,721
2	$80,082	$43,405	$123,487	$27,413,316
3	$79,956	$43,532	$123,487	$27,369,784
4	$79,829	$43,659	$123,487	$27,326,125
5	$79,701	$43,786	$123,487	$27,282,339
6	$79,573	$43,914	$123,487	$27,238,425
7	$79,445	$44,042	$123,487	$27,194,384
8	$79,317	$44,170	$123,487	$27,150,213
9	$79,188	$44,299	$123,487	$27,105,914
10	$79,059	$44,428	$123,487	$27,061,486
11	$78,929	$44,558	$123,487	$27,016,928
12	$78,799	$44,688	$123,487	$26,972,240

第1年供款共

$1,481,847

第1年利息

$954,087

第1年共還本金

$527,760

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$78,669	$44,818	$123,487	$26,927,422
14	$78,538	$44,949	$123,487	$26,882,473
15	$78,407	$45,080	$123,487	$26,837,392
16	$78,276	$45,212	$123,487	$26,792,181
17	$78,144	$45,343	$123,487	$26,746,838
18	$78,012	$45,476	$123,487	$26,701,362
19	$77,879	$45,608	$123,487	$26,655,754
20	$77,746	$45,741	$123,487	$26,610,012
21	$77,613	$45,875	$123,487	$26,564,137
22	$77,479	$46,009	$123,487	$26,518,129
23	$77,345	$46,143	$123,487	$26,471,986
24	$77,210	$46,277	$123,487	$26,425,709

第2年供款共

$1,481,847

第2年利息

$935,316

第2年共還本金

$546,531

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$77,075	$46,412	$123,487	$26,379,296
26	$76,940	$46,548	$123,487	$26,332,749
27	$76,804	$46,683	$123,487	$26,286,065
28	$76,668	$46,820	$123,487	$26,239,246
29	$76,531	$46,956	$123,487	$26,192,290
30	$76,394	$47,093	$123,487	$26,145,196
31	$76,257	$47,230	$123,487	$26,097,966
32	$76,119	$47,368	$123,487	$26,050,598
33	$75,981	$47,506	$123,487	$26,003,091
34	$75,842	$47,645	$123,487	$25,955,446
35	$75,703	$47,784	$123,487	$25,907,663
36	$75,564	$47,923	$123,487	$25,859,739

第3年供款共

$1,481,847

第3年利息

$915,878

第3年共還本金

$565,969

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$75,424	$48,063	$123,487	$25,811,676
38	$75,284	$48,203	$123,487	$25,763,473
39	$75,143	$48,344	$123,487	$25,715,129
40	$75,002	$48,485	$123,487	$25,666,644
41	$74,861	$48,626	$123,487	$25,618,018
42	$74,719	$48,768	$123,487	$25,569,250
43	$74,577	$48,910	$123,487	$25,520,340
44	$74,434	$49,053	$123,487	$25,471,287
45	$74,291	$49,196	$123,487	$25,422,091
46	$74,148	$49,340	$123,487	$25,372,751
47	$74,004	$49,483	$123,487	$25,323,268
48	$73,860	$49,628	$123,487	$25,273,640

第4年供款共

$1,481,847

第4年利息

$895,748

第4年共還本金

$586,099

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$73,715	$49,773	$123,487	$25,223,868
50	$73,570	$49,918	$123,487	$25,173,950
51	$73,424	$50,063	$123,487	$25,123,887
52	$73,278	$50,209	$123,487	$25,073,677
53	$73,132	$50,356	$123,487	$25,023,322
54	$72,985	$50,503	$123,487	$24,972,819
55	$72,837	$50,650	$123,487	$24,922,169
56	$72,690	$50,798	$123,487	$24,871,371
57	$72,542	$50,946	$123,487	$24,820,426
58	$72,393	$51,094	$123,487	$24,769,331
59	$72,244	$51,243	$123,487	$24,718,088
60	$72,094	$51,393	$123,487	$24,666,695

第5年供款共

$1,481,847

第5年利息

$874,902

第5年共還本金

$606,945

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$71,945	$51,543	$123,487	$24,615,152
62	$71,794	$51,693	$123,487	$24,563,459
63	$71,643	$51,844	$123,487	$24,511,615
64	$71,492	$51,995	$123,487	$24,459,620
65	$71,341	$52,147	$123,487	$24,407,473
66	$71,188	$52,299	$123,487	$24,355,175
67	$71,036	$52,451	$123,487	$24,302,723
68	$70,883	$52,604	$123,487	$24,250,119
69	$70,730	$52,758	$123,487	$24,197,361
70	$70,576	$52,912	$123,487	$24,144,450
71	$70,421	$53,066	$123,487	$24,091,384
72	$70,267	$53,221	$123,487	$24,038,163

第6年供款共

$1,481,847

第6年利息

$853,315

第6年共還本金

$628,532

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$70,111	$53,376	$123,487	$23,984,787
74	$69,956	$53,532	$123,487	$23,931,255
75	$69,799	$53,688	$123,487	$23,877,567
76	$69,643	$53,844	$123,487	$23,823,723
77	$69,486	$54,001	$123,487	$23,769,722
78	$69,328	$54,159	$123,487	$23,715,563
79	$69,170	$54,317	$123,487	$23,661,246
80	$69,012	$54,475	$123,487	$23,606,770
81	$68,853	$54,634	$123,487	$23,552,136
82	$68,694	$54,794	$123,487	$23,497,343
83	$68,534	$54,953	$123,487	$23,442,389
84	$68,374	$55,114	$123,487	$23,387,276

第7年供款共

$1,481,847

第7年利息

$830,960

第7年共還本金

$650,887

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$68,213	$55,274	$123,487	$23,332,001
86	$68,052	$55,436	$123,487	$23,276,566
87	$67,890	$55,597	$123,487	$23,220,968
88	$67,728	$55,759	$123,487	$23,165,209
89	$67,565	$55,922	$123,487	$23,109,287
90	$67,402	$56,085	$123,487	$23,053,201
91	$67,239	$56,249	$123,487	$22,996,953
92	$67,074	$56,413	$123,487	$22,940,540
93	$66,910	$56,577	$123,487	$22,883,962
94	$66,745	$56,742	$123,487	$22,827,220
95	$66,579	$56,908	$123,487	$22,770,312
96	$66,413	$57,074	$123,487	$22,713,238

第8年供款共

$1,481,847

第8年利息

$807,810

第8年共還本金

$674,037

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$66,247	$57,240	$123,487	$22,655,998
98	$66,080	$57,407	$123,487	$22,598,591
99	$65,913	$57,575	$123,487	$22,541,016
100	$65,745	$57,743	$123,487	$22,483,273
101	$65,576	$57,911	$123,487	$22,425,362
102	$65,407	$58,080	$123,487	$22,367,282
103	$65,238	$58,249	$123,487	$22,309,033
104	$65,068	$58,419	$123,487	$22,250,614
105	$64,898	$58,590	$123,487	$22,192,024
106	$64,727	$58,761	$123,487	$22,133,263
107	$64,555	$58,932	$123,487	$22,074,331
108	$64,383	$59,104	$123,487	$22,015,228

第9年供款共

$1,481,847

第9年利息

$783,837

第9年共還本金

$698,011

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$64,211	$59,276	$123,487	$21,955,951
110	$64,038	$59,449	$123,487	$21,896,502
111	$63,865	$59,622	$123,487	$21,836,880
112	$63,691	$59,796	$123,487	$21,777,083
113	$63,516	$59,971	$123,487	$21,717,113
114	$63,342	$60,146	$123,487	$21,656,967
115	$63,166	$60,321	$123,487	$21,596,646
116	$62,990	$60,497	$123,487	$21,536,149
117	$62,814	$60,674	$123,487	$21,475,475
118	$62,637	$60,850	$123,487	$21,414,625
119	$62,459	$61,028	$123,487	$21,353,597
120	$62,281	$61,206	$123,487	$21,292,391

第10年供款共

$1,481,847

第10年利息

$759,011

第10年共還本金

$722,837

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$62,103	$61,384	$123,487	$21,231,006
122	$61,924	$61,564	$123,487	$21,169,443
123	$61,744	$61,743	$123,487	$21,107,700
124	$61,564	$61,923	$123,487	$21,045,776
125	$61,384	$62,104	$123,487	$20,983,673
126	$61,202	$62,285	$123,487	$20,921,388
127	$61,021	$62,467	$123,487	$20,858,921
128	$60,839	$62,649	$123,487	$20,796,272
129	$60,656	$62,831	$123,487	$20,733,441
130	$60,473	$63,015	$123,487	$20,670,426
131	$60,289	$63,199	$123,487	$20,607,228
132	$60,104	$63,383	$123,487	$20,543,845

第11年供款共

$1,481,847

第11年利息

$733,302

第11年共還本金

$748,546

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$59,920	$63,568	$123,487	$20,480,277
134	$59,734	$63,753	$123,487	$20,416,524
135	$59,548	$63,939	$123,487	$20,352,585
136	$59,362	$64,126	$123,487	$20,288,459
137	$59,175	$64,313	$123,487	$20,224,147
138	$58,987	$64,500	$123,487	$20,159,646
139	$58,799	$64,688	$123,487	$20,094,958
140	$58,610	$64,877	$123,487	$20,030,081
141	$58,421	$65,066	$123,487	$19,965,015
142	$58,231	$65,256	$123,487	$19,899,759
143	$58,041	$65,446	$123,487	$19,834,313
144	$57,850	$65,637	$123,487	$19,768,675

第12年供款共

$1,481,847

第12年利息

$706,678

第12年共還本金

$775,169

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$57,659	$65,829	$123,487	$19,702,847
146	$57,467	$66,021	$123,487	$19,636,826
147	$57,274	$66,213	$123,487	$19,570,613
148	$57,081	$66,406	$123,487	$19,504,206
149	$56,887	$66,600	$123,487	$19,437,606
150	$56,693	$66,794	$123,487	$19,370,812
151	$56,498	$66,989	$123,487	$19,303,823
152	$56,303	$67,184	$123,487	$19,236,639
153	$56,107	$67,380	$123,487	$19,169,258
154	$55,910	$67,577	$123,487	$19,101,681
155	$55,713	$67,774	$123,487	$19,033,907
156	$55,516	$67,972	$123,487	$18,965,935

第13年供款共

$1,481,847

第13年利息

$679,108

第13年共還本金

$802,740

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$55,317	$68,170	$123,487	$18,897,765
158	$55,118	$68,369	$123,487	$18,829,397
159	$54,919	$68,568	$123,487	$18,760,828
160	$54,719	$68,768	$123,487	$18,692,060
161	$54,519	$68,969	$123,487	$18,623,091
162	$54,317	$69,170	$123,487	$18,553,922
163	$54,116	$69,372	$123,487	$18,484,550
164	$53,913	$69,574	$123,487	$18,414,976
165	$53,710	$69,777	$123,487	$18,345,199
166	$53,507	$69,980	$123,487	$18,275,218
167	$53,303	$70,185	$123,487	$18,205,034
168	$53,098	$70,389	$123,487	$18,134,645

第14年供款共

$1,481,847

第14年利息

$650,557

第14年共還本金

$831,291

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$52,893	$70,595	$123,487	$18,064,050
170	$52,687	$70,800	$123,487	$17,993,250
171	$52,480	$71,007	$123,487	$17,922,243
172	$52,273	$71,214	$123,487	$17,851,028
173	$52,065	$71,422	$123,487	$17,779,607
174	$51,857	$71,630	$123,487	$17,707,977
175	$51,648	$71,839	$123,487	$17,636,138
176	$51,439	$72,049	$123,487	$17,564,089
177	$51,229	$72,259	$123,487	$17,491,830
178	$51,018	$72,469	$123,487	$17,419,361
179	$50,806	$72,681	$123,487	$17,346,680
180	$50,594	$72,893	$123,487	$17,273,787

第15年供款共

$1,481,847

第15年利息

$620,990

第15年共還本金

$860,857

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$50,382	$73,105	$123,487	$17,200,682
182	$50,169	$73,319	$123,487	$17,127,363
183	$49,955	$73,532	$123,487	$17,053,831
184	$49,740	$73,747	$123,487	$16,980,084
185	$49,525	$73,962	$123,487	$16,906,122
186	$49,310	$74,178	$123,487	$16,831,944
187	$49,093	$74,394	$123,487	$16,757,550
188	$48,876	$74,611	$123,487	$16,682,939
189	$48,659	$74,829	$123,487	$16,608,110
190	$48,440	$75,047	$123,487	$16,533,063
191	$48,221	$75,266	$123,487	$16,457,797
192	$48,002	$75,485	$123,487	$16,382,312

第16年供款共

$1,481,847

第16年利息

$590,372

第16年共還本金

$891,475

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$47,782	$75,706	$123,487	$16,306,606
194	$47,561	$75,926	$123,487	$16,230,680
195	$47,339	$76,148	$123,487	$16,154,532
196	$47,117	$76,370	$123,487	$16,078,162
197	$46,895	$76,593	$123,487	$16,001,570
198	$46,671	$76,816	$123,487	$15,924,753
199	$46,447	$77,040	$123,487	$15,847,713
200	$46,222	$77,265	$123,487	$15,770,449
201	$45,997	$77,490	$123,487	$15,692,958
202	$45,771	$77,716	$123,487	$15,615,242
203	$45,544	$77,943	$123,487	$15,537,299
204	$45,317	$78,170	$123,487	$15,459,129

第17年供款共

$1,481,847

第17年利息

$558,665

第17年共還本金

$923,182

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$45,089	$78,398	$123,487	$15,380,731
206	$44,860	$78,627	$123,487	$15,302,104
207	$44,631	$78,856	$123,487	$15,223,248
208	$44,401	$79,086	$123,487	$15,144,162
209	$44,170	$79,317	$123,487	$15,064,845
210	$43,939	$79,548	$123,487	$14,985,297
211	$43,707	$79,780	$123,487	$14,905,517
212	$43,474	$80,013	$123,487	$14,825,504
213	$43,241	$80,246	$123,487	$14,745,258
214	$43,007	$80,480	$123,487	$14,664,777
215	$42,772	$80,715	$123,487	$14,584,062
216	$42,537	$80,950	$123,487	$14,503,112

第18年供款共

$1,481,847

第18年利息

$525,830

第18年共還本金

$956,017

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$42,301	$81,187	$123,487	$14,421,925
218	$42,064	$81,423	$123,487	$14,340,502
219	$41,826	$81,661	$123,487	$14,258,841
220	$41,588	$81,899	$123,487	$14,176,942
221	$41,349	$82,138	$123,487	$14,094,804
222	$41,110	$82,377	$123,487	$14,012,427
223	$40,870	$82,618	$123,487	$13,929,809
224	$40,629	$82,859	$123,487	$13,846,951
225	$40,387	$83,100	$123,487	$13,763,850
226	$40,145	$83,343	$123,487	$13,680,508
227	$39,901	$83,586	$123,487	$13,596,922
228	$39,658	$83,830	$123,487	$13,513,092

第19年供款共

$1,481,847

第19年利息

$491,828

第19年共還本金

$990,020

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$39,413	$84,074	$123,487	$13,429,018
230	$39,168	$84,319	$123,487	$13,344,699
231	$38,922	$84,565	$123,487	$13,260,133
232	$38,675	$84,812	$123,487	$13,175,322
233	$38,428	$85,059	$123,487	$13,090,262
234	$38,180	$85,307	$123,487	$13,004,955
235	$37,931	$85,556	$123,487	$12,919,399
236	$37,682	$85,806	$123,487	$12,833,593
237	$37,431	$86,056	$123,487	$12,747,537
238	$37,180	$86,307	$123,487	$12,661,230
239	$36,929	$86,559	$123,487	$12,574,671
240	$36,676	$86,811	$123,487	$12,487,860

第20年供款共

$1,481,847

第20年利息

$456,616

第20年共還本金

$1,025,232

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$36,423	$87,064	$123,487	$12,400,796
242	$36,169	$87,318	$123,487	$12,313,478
243	$35,914	$87,573	$123,487	$12,225,905
244	$35,659	$87,828	$123,487	$12,138,076
245	$35,403	$88,085	$123,487	$12,049,992
246	$35,146	$88,341	$123,487	$11,961,650
247	$34,888	$88,599	$123,487	$11,873,051
248	$34,630	$88,858	$123,487	$11,784,193
249	$34,371	$89,117	$123,487	$11,695,077
250	$34,111	$89,377	$123,487	$11,605,700
251	$33,850	$89,637	$123,487	$11,516,063
252	$33,589	$89,899	$123,487	$11,426,164

第21年供款共

$1,481,847

第21年利息

$420,151

第21年共還本金

$1,061,696

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$33,326	$90,161	$123,487	$11,336,003
254	$33,063	$90,424	$123,487	$11,245,579
255	$32,800	$90,688	$123,487	$11,154,891
256	$32,535	$90,952	$123,487	$11,063,939
257	$32,270	$91,217	$123,487	$10,972,722
258	$32,004	$91,484	$123,487	$10,881,238
259	$31,737	$91,750	$123,487	$10,789,488
260	$31,469	$92,018	$123,487	$10,697,470
261	$31,201	$92,286	$123,487	$10,605,184
262	$30,932	$92,556	$123,487	$10,512,628
263	$30,662	$92,825	$123,487	$10,419,803
264	$30,391	$93,096	$123,487	$10,326,706

第22年供款共

$1,481,847

第22年利息

$382,390

第22年共還本金

$1,099,458

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$30,120	$93,368	$123,487	$10,233,339
266	$29,847	$93,640	$123,487	$10,139,699
267	$29,574	$93,913	$123,487	$10,045,785
268	$29,300	$94,187	$123,487	$9,951,598
269	$29,025	$94,462	$123,487	$9,857,137
270	$28,750	$94,737	$123,487	$9,762,399
271	$28,474	$95,014	$123,487	$9,667,386
272	$28,197	$95,291	$123,487	$9,572,095
273	$27,919	$95,569	$123,487	$9,476,526
274	$27,640	$95,847	$123,487	$9,380,679
275	$27,360	$96,127	$123,487	$9,284,552
276	$27,080	$96,407	$123,487	$9,188,144

第23年供款共

$1,481,847

第23年利息

$343,286

第23年共還本金

$1,138,562

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$26,799	$96,689	$123,487	$9,091,456
278	$26,517	$96,971	$123,487	$8,994,485
279	$26,234	$97,253	$123,487	$8,897,232
280	$25,950	$97,537	$123,487	$8,799,695
281	$25,666	$97,822	$123,487	$8,701,873
282	$25,380	$98,107	$123,487	$8,603,767
283	$25,094	$98,393	$123,487	$8,505,374
284	$24,807	$98,680	$123,487	$8,406,694
285	$24,520	$98,968	$123,487	$8,307,726
286	$24,231	$99,256	$123,487	$8,208,470
287	$23,941	$99,546	$123,487	$8,108,924
288	$23,651	$99,836	$123,487	$8,009,087

第24年供款共

$1,481,847

第24年利息

$302,790

第24年共還本金

$1,179,057

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$23,360	$100,127	$123,487	$7,908,960
290	$23,068	$100,419	$123,487	$7,808,540
291	$22,775	$100,712	$123,487	$7,707,828
292	$22,481	$101,006	$123,487	$7,606,822
293	$22,187	$101,301	$123,487	$7,505,521
294	$21,891	$101,596	$123,487	$7,403,925
295	$21,595	$101,893	$123,487	$7,302,032
296	$21,298	$102,190	$123,487	$7,199,843
297	$21,000	$102,488	$123,487	$7,097,355
298	$20,701	$102,787	$123,487	$6,994,568
299	$20,401	$103,086	$123,487	$6,891,482
300	$20,100	$103,387	$123,487	$6,788,095

第25年供款共

$1,481,847

第25年利息

$260,855

第25年共還本金

$1,220,993

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$19,799	$103,689	$123,487	$6,684,406
302	$19,496	$103,991	$123,487	$6,580,415
303	$19,193	$104,294	$123,487	$6,476,121
304	$18,889	$104,599	$123,487	$6,371,522
305	$18,584	$104,904	$123,487	$6,266,618
306	$18,278	$105,210	$123,487	$6,161,409
307	$17,971	$105,517	$123,487	$6,055,892
308	$17,663	$105,824	$123,487	$5,950,068
309	$17,354	$106,133	$123,487	$5,843,935
310	$17,045	$106,442	$123,487	$5,737,492
311	$16,734	$106,753	$123,487	$5,630,740
312	$16,423	$107,064	$123,487	$5,523,675

第26年供款共

$1,481,847

第26年利息

$217,428

第26年共還本金

$1,264,420

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$16,111	$107,377	$123,487	$5,416,299
314	$15,798	$107,690	$123,487	$5,308,609
315	$15,483	$108,004	$123,487	$5,200,605
316	$15,168	$108,319	$123,487	$5,092,286
317	$14,853	$108,635	$123,487	$4,983,651
318	$14,536	$108,952	$123,487	$4,874,700
319	$14,218	$109,269	$123,487	$4,765,430
320	$13,899	$109,588	$123,487	$4,655,842
321	$13,580	$109,908	$123,487	$4,545,934
322	$13,259	$110,228	$123,487	$4,435,706
323	$12,937	$110,550	$123,487	$4,325,156
324	$12,615	$110,872	$123,487	$4,214,284

第27年供款共

$1,481,847

第27年利息

$172,456

第27年共還本金

$1,309,391

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$12,292	$111,196	$123,487	$4,103,088
326	$11,967	$111,520	$123,487	$3,991,569
327	$11,642	$111,845	$123,487	$3,879,723
328	$11,316	$112,171	$123,487	$3,767,552
329	$10,989	$112,499	$123,487	$3,655,053
330	$10,661	$112,827	$123,487	$3,542,227
331	$10,331	$113,156	$123,487	$3,429,071
332	$10,001	$113,486	$123,487	$3,315,585
333	$9,670	$113,817	$123,487	$3,201,768
334	$9,338	$114,149	$123,487	$3,087,619
335	$9,006	$114,482	$123,487	$2,973,138
336	$8,672	$114,816	$123,487	$2,858,322

第28年供款共

$1,481,847

第28年利息

$125,885

第28年共還本金

$1,355,962

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$8,337	$115,151	$123,487	$2,743,171
338	$8,001	$115,486	$123,487	$2,627,685
339	$7,664	$115,823	$123,487	$2,511,862
340	$7,326	$116,161	$123,487	$2,395,701
341	$6,987	$116,500	$123,487	$2,279,201
342	$6,648	$116,840	$123,487	$2,162,361
343	$6,307	$117,180	$123,487	$2,045,181
344	$5,965	$117,522	$123,487	$1,927,659
345	$5,622	$117,865	$123,487	$1,809,794
346	$5,279	$118,209	$123,487	$1,691,585
347	$4,934	$118,553	$123,487	$1,573,032
348	$4,588	$118,899	$123,487	$1,454,132

第29年供款共

$1,481,847

第29年利息

$77,658

第29年共還本金

$1,404,190

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,241	$119,246	$123,487	$1,334,886
350	$3,893	$119,594	$123,487	$1,215,292
351	$3,545	$119,943	$123,487	$1,095,350
352	$3,195	$120,293	$123,487	$975,057
353	$2,844	$120,643	$123,487	$854,414
354	$2,492	$120,995	$123,487	$733,419
355	$2,139	$121,348	$123,487	$612,070
356	$1,785	$121,702	$123,487	$490,368
357	$1,430	$122,057	$123,487	$368,311
358	$1,074	$122,413	$123,487	$245,898
359	$717	$122,770	$123,487	$123,128
360	$359	$123,128	$123,487	$0

第30年供款共

$1,481,847

第30年利息

$27,715

第30年共還本金

$1,454,132

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$25,285,425

免責聲明

筍盤推介

按揭保險費
info