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$20,191,926

每月供款
$91,089

首期

$-12,930,000

總貸款額

$20,930,000

總利息

$11,861,926

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-12,600,000

按月供比率計算

$182,177

置業成本總預算

HK$-12,600,000

首期

$-12,930,000
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

$182,177

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

馬鞍山迎海 2房連貯物室海景連租約

thumb_up

迎海 2房連貯物室海景連租約

實

564 呎

@15,780

local_fire_department 至HIT

售$890 萬

實

564 呎

@15,780

售$890 萬

local_fire_department 至HIT

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

馬鞍山迎海第2座 2房連約或交吉

thumb_up

迎海第2座 2房連約或交吉

實

491 呎

@15,234

建

638 呎

@11,724

local_fire_department 至HIT

售$748 萬

實

491 呎

@15,234

建

638 呎

@11,724

售$748 萬

local_fire_department 至HIT

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,168

建

757 呎

@11,361

local_fire_department 至HIT

售$860 萬

實

567 呎

@15,168

建

757 呎

@11,361

售$860 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

罕有靚裝河景 3房必選

實

643 呎

@13,219

建

781 呎

@10,883

local_fire_department 至HIT

售$850 萬

實

643 呎

@13,219

建

781 呎

@10,883

售$850 萬

local_fire_department 至HIT

沙田碧濤花園

thumb_up

真人靚過上鏡快約睇

實

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 萬

實

662 呎

@10,876

建

968 呎

@7,438

售$720 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

玖瓏山**1房正南**麗坪路唯一屋苑1房單位**買少見少**大則1房

實

467 呎

@17,131

售$800 萬

實

467 呎

@17,131

售$800 萬

VR實景

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸第07座 2房開摥海景

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

白石角天賦海灣第20座

thumb_up

天賦海灣投資收租自住佳宜

實

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盤 verified 首置必買

售$880 萬

實

653 呎

@13,476

建

832 呎

@10,577

售$880 萬

real_estate_agent 罕有放盤 verified 首置必買

大埔嘉熙第06座

thumb_up

[[新發展]]海濱生活社區-高質1房,連284'天台; 升級之選 !

實

336 呎

@23,810

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

336 呎

@23,810

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山曉峰灣畔第05座

thumb_up

3房連主套有露台全海景合意可議

實

676 呎

@12,574

建

855 呎

@9,942

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

實

676 呎

@12,574

建

855 呎

@9,942

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢 CLEAR WATER BAY

thumb_up

清水灣上覆式

建

1,400 呎

@6,286

local_fire_department 至HIT

售$880 萬

建

1,400 呎

@6,286

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$125,265	$96,256	$78,879	$67,319
1.500	$129,922	$100,997	$83,707	$72,234
2.000	$134,686	$105,881	$88,713	$77,361
2.500	$139,559	$110,909	$93,895	$82,699
3.000	$144,539	$116,077	$99,252	$88,242
3.250	$147,069	$118,714	$101,995	$91,089
3.500	$149,625	$121,386	$104,781	$93,985
4.000	$154,817	$126,832	$110,476	$99,923
4.500	$160,113	$132,414	$116,336	$106,049
5.000	$165,513	$138,129	$122,355	$112,357
5.500	$171,016	$143,975	$128,529	$118,838
6.000	$176,619	$149,949	$134,852	$125,486

每月供款$91,089

年期

30年

貸款金額

$20,930,000

總利息

$11,861,926

總貸款連利息

$32,791,926

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$56,685	$34,403	$91,089	$20,895,597
2	$56,592	$34,496	$91,089	$20,861,100
3	$56,499	$34,590	$91,089	$20,826,510
4	$56,405	$34,684	$91,089	$20,791,827
5	$56,311	$34,777	$91,089	$20,757,049
6	$56,217	$34,872	$91,089	$20,722,178
7	$56,123	$34,966	$91,089	$20,687,212
8	$56,028	$35,061	$91,089	$20,652,151
9	$55,933	$35,156	$91,089	$20,616,995
10	$55,838	$35,251	$91,089	$20,581,744
11	$55,742	$35,346	$91,089	$20,546,398
12	$55,646	$35,442	$91,089	$20,510,955

第1年供款共

$1,093,064

第1年利息

$674,020

第1年共還本金

$419,045

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$55,551	$35,538	$91,089	$20,475,417
14	$55,454	$35,634	$91,089	$20,439,783
15	$55,358	$35,731	$91,089	$20,404,052
16	$55,261	$35,828	$91,089	$20,368,224
17	$55,164	$35,925	$91,089	$20,332,299
18	$55,067	$36,022	$91,089	$20,296,277
19	$54,969	$36,120	$91,089	$20,260,158
20	$54,871	$36,217	$91,089	$20,223,940
21	$54,773	$36,316	$91,089	$20,187,625
22	$54,675	$36,414	$91,089	$20,151,211
23	$54,576	$36,512	$91,089	$20,114,698
24	$54,477	$36,611	$91,089	$20,078,087

第2年供款共

$1,093,064

第2年利息

$660,196

第2年共還本金

$432,868

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$54,378	$36,711	$91,089	$20,041,377
26	$54,279	$36,810	$91,089	$20,004,567
27	$54,179	$36,910	$91,089	$19,967,657
28	$54,079	$37,010	$91,089	$19,930,647
29	$53,979	$37,110	$91,089	$19,893,537
30	$53,878	$37,210	$91,089	$19,856,327
31	$53,778	$37,311	$91,089	$19,819,016
32	$53,677	$37,412	$91,089	$19,781,604
33	$53,575	$37,514	$91,089	$19,744,090
34	$53,474	$37,615	$91,089	$19,706,475
35	$53,372	$37,717	$91,089	$19,668,758
36	$53,270	$37,819	$91,089	$19,630,939

第3年供款共

$1,093,064

第3年利息

$645,916

第3年共還本金

$447,148

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$53,167	$37,922	$91,089	$19,593,018
38	$53,064	$38,024	$91,089	$19,554,993
39	$52,961	$38,127	$91,089	$19,516,866
40	$52,858	$38,231	$91,089	$19,478,636
41	$52,755	$38,334	$91,089	$19,440,302
42	$52,651	$38,438	$91,089	$19,401,864
43	$52,547	$38,542	$91,089	$19,363,322
44	$52,442	$38,646	$91,089	$19,324,675
45	$52,338	$38,751	$91,089	$19,285,924
46	$52,233	$38,856	$91,089	$19,247,068
47	$52,127	$38,961	$91,089	$19,208,107
48	$52,022	$39,067	$91,089	$19,169,040

第4年供款共

$1,093,064

第4年利息

$631,165

第4年共還本金

$461,899

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$51,916	$39,173	$91,089	$19,129,868
50	$51,810	$39,279	$91,089	$19,090,589
51	$51,704	$39,385	$91,089	$19,051,204
52	$51,597	$39,492	$91,089	$19,011,713
53	$51,490	$39,599	$91,089	$18,972,114
54	$51,383	$39,706	$91,089	$18,932,408
55	$51,275	$39,813	$91,089	$18,892,595
56	$51,167	$39,921	$91,089	$18,852,673
57	$51,059	$40,029	$91,089	$18,812,644
58	$50,951	$40,138	$91,089	$18,772,506
59	$50,842	$40,246	$91,089	$18,732,260
60	$50,733	$40,355	$91,089	$18,691,904

第5年供款共

$1,093,064

第5年利息

$615,928

第5年共還本金

$477,136

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$50,624	$40,465	$91,089	$18,651,440
62	$50,514	$40,574	$91,089	$18,610,865
63	$50,404	$40,684	$91,089	$18,570,181
64	$50,294	$40,794	$91,089	$18,529,386
65	$50,184	$40,905	$91,089	$18,488,482
66	$50,073	$41,016	$91,089	$18,447,466
67	$49,962	$41,127	$91,089	$18,406,339
68	$49,851	$41,238	$91,089	$18,365,101
69	$49,739	$41,350	$91,089	$18,323,751
70	$49,627	$41,462	$91,089	$18,282,289
71	$49,515	$41,574	$91,089	$18,240,715
72	$49,402	$41,687	$91,089	$18,199,028

第6年供款共

$1,093,064

第6年利息

$600,188

第6年共還本金

$492,876

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$49,289	$41,800	$91,089	$18,157,229
74	$49,176	$41,913	$91,089	$18,115,316
75	$49,062	$42,026	$91,089	$18,073,289
76	$48,948	$42,140	$91,089	$18,031,149
77	$48,834	$42,254	$91,089	$17,988,895
78	$48,720	$42,369	$91,089	$17,946,526
79	$48,605	$42,484	$91,089	$17,904,043
80	$48,490	$42,599	$91,089	$17,861,444
81	$48,375	$42,714	$91,089	$17,818,730
82	$48,259	$42,830	$91,089	$17,775,900
83	$48,143	$42,946	$91,089	$17,732,955
84	$48,027	$43,062	$91,089	$17,689,893

第7年供款共

$1,093,064

第7年利息

$583,929

第7年共還本金

$509,135

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$47,910	$43,179	$91,089	$17,646,714
86	$47,793	$43,295	$91,089	$17,603,419
87	$47,676	$43,413	$91,089	$17,560,006
88	$47,558	$43,530	$91,089	$17,516,476
89	$47,440	$43,648	$91,089	$17,472,828
90	$47,322	$43,766	$91,089	$17,429,061
91	$47,204	$43,885	$91,089	$17,385,176
92	$47,085	$44,004	$91,089	$17,341,172
93	$46,966	$44,123	$91,089	$17,297,049
94	$46,846	$44,243	$91,089	$17,252,807
95	$46,726	$44,362	$91,089	$17,208,444
96	$46,606	$44,482	$91,089	$17,163,962

第8年供款共

$1,093,064

第8年利息

$567,133

第8年共還本金

$525,931

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$46,486	$44,603	$91,089	$17,119,359
98	$46,365	$44,724	$91,089	$17,074,635
99	$46,244	$44,845	$91,089	$17,029,790
100	$46,122	$44,966	$91,089	$16,984,824
101	$46,001	$45,088	$91,089	$16,939,736
102	$45,878	$45,210	$91,089	$16,894,526
103	$45,756	$45,333	$91,089	$16,849,193
104	$45,633	$45,455	$91,089	$16,803,738
105	$45,510	$45,579	$91,089	$16,758,159
106	$45,387	$45,702	$91,089	$16,712,457
107	$45,263	$45,826	$91,089	$16,666,631
108	$45,139	$45,950	$91,089	$16,620,681

第9年供款共

$1,093,064

第9年利息

$549,784

第9年共還本金

$543,281

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$45,014	$46,074	$91,089	$16,574,607
110	$44,890	$46,199	$91,089	$16,528,408
111	$44,764	$46,324	$91,089	$16,482,084
112	$44,639	$46,450	$91,089	$16,435,634
113	$44,513	$46,576	$91,089	$16,389,058
114	$44,387	$46,702	$91,089	$16,342,357
115	$44,261	$46,828	$91,089	$16,295,529
116	$44,134	$46,955	$91,089	$16,248,574
117	$44,007	$47,082	$91,089	$16,201,492
118	$43,879	$47,210	$91,089	$16,154,282
119	$43,751	$47,338	$91,089	$16,106,944
120	$43,623	$47,466	$91,089	$16,059,479

第10年供款共

$1,093,064

第10年利息

$531,862

第10年共還本金

$561,203

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$43,494	$47,594	$91,089	$16,011,884
122	$43,366	$47,723	$91,089	$15,964,161
123	$43,236	$47,852	$91,089	$15,916,309
124	$43,107	$47,982	$91,089	$15,868,327
125	$42,977	$48,112	$91,089	$15,820,215
126	$42,846	$48,242	$91,089	$15,771,973
127	$42,716	$48,373	$91,089	$15,723,600
128	$42,585	$48,504	$91,089	$15,675,096
129	$42,453	$48,635	$91,089	$15,626,460
130	$42,322	$48,767	$91,089	$15,577,693
131	$42,190	$48,899	$91,089	$15,528,794
132	$42,057	$49,032	$91,089	$15,479,763

第11年供款共

$1,093,064

第11年利息

$513,348

第11年共還本金

$579,716

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$41,924	$49,164	$91,089	$15,430,599
134	$41,791	$49,297	$91,089	$15,381,301
135	$41,658	$49,431	$91,089	$15,331,870
136	$41,524	$49,565	$91,089	$15,282,305
137	$41,390	$49,699	$91,089	$15,232,606
138	$41,255	$49,834	$91,089	$15,182,772
139	$41,120	$49,969	$91,089	$15,132,804
140	$40,985	$50,104	$91,089	$15,082,700
141	$40,849	$50,240	$91,089	$15,032,460
142	$40,713	$50,376	$91,089	$14,982,084
143	$40,576	$50,512	$91,089	$14,931,572
144	$40,440	$50,649	$91,089	$14,880,923

第12年供款共

$1,093,064

第12年利息

$494,224

第12年共還本金

$598,840

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$40,302	$50,786	$91,089	$14,830,137
146	$40,165	$50,924	$91,089	$14,779,213
147	$40,027	$51,062	$91,089	$14,728,151
148	$39,889	$51,200	$91,089	$14,676,951
149	$39,750	$51,339	$91,089	$14,625,613
150	$39,611	$51,478	$91,089	$14,574,135
151	$39,472	$51,617	$91,089	$14,522,518
152	$39,332	$51,757	$91,089	$14,470,761
153	$39,192	$51,897	$91,089	$14,418,864
154	$39,051	$52,038	$91,089	$14,366,827
155	$38,910	$52,179	$91,089	$14,314,648
156	$38,769	$52,320	$91,089	$14,262,328

第13年供款共

$1,093,064

第13年利息

$474,470

第13年共還本金

$618,595

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$38,627	$52,462	$91,089	$14,209,867
158	$38,485	$52,604	$91,089	$14,157,263
159	$38,343	$52,746	$91,089	$14,104,517
160	$38,200	$52,889	$91,089	$14,051,628
161	$38,056	$53,032	$91,089	$13,998,596
162	$37,913	$53,176	$91,089	$13,945,420
163	$37,769	$53,320	$91,089	$13,892,100
164	$37,624	$53,464	$91,089	$13,838,636
165	$37,480	$53,609	$91,089	$13,785,027
166	$37,334	$53,754	$91,089	$13,731,273
167	$37,189	$53,900	$91,089	$13,677,373
168	$37,043	$54,046	$91,089	$13,623,327

第14年供款共

$1,093,064

第14年利息

$454,063

第14年共還本金

$639,001

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$36,897	$54,192	$91,089	$13,569,135
170	$36,750	$54,339	$91,089	$13,514,796
171	$36,603	$54,486	$91,089	$13,460,310
172	$36,455	$54,634	$91,089	$13,405,676
173	$36,307	$54,782	$91,089	$13,350,895
174	$36,159	$54,930	$91,089	$13,295,965
175	$36,010	$55,079	$91,089	$13,240,886
176	$35,861	$55,228	$91,089	$13,185,658
177	$35,711	$55,378	$91,089	$13,130,280
178	$35,561	$55,528	$91,089	$13,074,753
179	$35,411	$55,678	$91,089	$13,019,075
180	$35,260	$55,829	$91,089	$12,963,246

第15年供款共

$1,093,064

第15年利息

$432,983

第15年共還本金

$660,081

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$35,109	$55,980	$91,089	$12,907,266
182	$34,957	$56,132	$91,089	$12,851,135
183	$34,805	$56,284	$91,089	$12,794,851
184	$34,653	$56,436	$91,089	$12,738,415
185	$34,500	$56,589	$91,089	$12,681,827
186	$34,347	$56,742	$91,089	$12,625,084
187	$34,193	$56,896	$91,089	$12,568,189
188	$34,039	$57,050	$91,089	$12,511,139
189	$33,884	$57,204	$91,089	$12,453,935
190	$33,729	$57,359	$91,089	$12,396,575
191	$33,574	$57,515	$91,089	$12,339,061
192	$33,418	$57,670	$91,089	$12,281,390

第16年供款共

$1,093,064

第16年利息

$411,208

第16年共還本金

$681,856

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$33,262	$57,827	$91,089	$12,223,564
194	$33,105	$57,983	$91,089	$12,165,580
195	$32,948	$58,140	$91,089	$12,107,440
196	$32,791	$58,298	$91,089	$12,049,143
197	$32,633	$58,456	$91,089	$11,990,687
198	$32,475	$58,614	$91,089	$11,932,073
199	$32,316	$58,773	$91,089	$11,873,300
200	$32,157	$58,932	$91,089	$11,814,369
201	$31,997	$59,091	$91,089	$11,755,277
202	$31,837	$59,251	$91,089	$11,696,026
203	$31,677	$59,412	$91,089	$11,636,614
204	$31,516	$59,573	$91,089	$11,577,041

第17年供款共

$1,093,064

第17年利息

$388,715

第17年共還本金

$704,349

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$31,354	$59,734	$91,089	$11,517,307
206	$31,193	$59,896	$91,089	$11,457,411
207	$31,030	$60,058	$91,089	$11,397,352
208	$30,868	$60,221	$91,089	$11,337,132
209	$30,705	$60,384	$91,089	$11,276,748
210	$30,541	$60,547	$91,089	$11,216,200
211	$30,377	$60,711	$91,089	$11,155,489
212	$30,213	$60,876	$91,089	$11,094,613
213	$30,048	$61,041	$91,089	$11,033,572
214	$29,883	$61,206	$91,089	$10,972,366
215	$29,717	$61,372	$91,089	$10,910,994
216	$29,551	$61,538	$91,089	$10,849,456

第18年供款共

$1,093,064

第18年利息

$365,479

第18年共還本金

$727,585

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$29,384	$61,705	$91,089	$10,787,751
218	$29,217	$61,872	$91,089	$10,725,879
219	$29,049	$62,039	$91,089	$10,663,840
220	$28,881	$62,207	$91,089	$10,601,633
221	$28,713	$62,376	$91,089	$10,539,257
222	$28,544	$62,545	$91,089	$10,476,712
223	$28,374	$62,714	$91,089	$10,413,997
224	$28,205	$62,884	$91,089	$10,351,113
225	$28,034	$63,054	$91,089	$10,288,059
226	$27,863	$63,225	$91,089	$10,224,834
227	$27,692	$63,396	$91,089	$10,161,437
228	$27,521	$63,568	$91,089	$10,097,869

第19年供款共

$1,093,064

第19年利息

$341,477

第19年共還本金

$751,587

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$27,348	$63,740	$91,089	$10,034,129
230	$27,176	$63,913	$91,089	$9,970,216
231	$27,003	$64,086	$91,089	$9,906,130
232	$26,829	$64,260	$91,089	$9,841,870
233	$26,655	$64,434	$91,089	$9,777,437
234	$26,481	$64,608	$91,089	$9,712,829
235	$26,306	$64,783	$91,089	$9,648,046
236	$26,130	$64,959	$91,089	$9,583,087
237	$25,954	$65,134	$91,089	$9,517,953
238	$25,778	$65,311	$91,089	$9,452,642
239	$25,601	$65,488	$91,089	$9,387,154
240	$25,424	$65,665	$91,089	$9,321,489

第20年供款共

$1,093,064

第20年利息

$316,684

第20年共還本金

$776,381

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$25,246	$65,843	$91,089	$9,255,646
242	$25,067	$66,021	$91,089	$9,189,624
243	$24,889	$66,200	$91,089	$9,123,424
244	$24,709	$66,379	$91,089	$9,057,045
245	$24,529	$66,559	$91,089	$8,990,486
246	$24,349	$66,739	$91,089	$8,923,746
247	$24,168	$66,920	$91,089	$8,856,826
248	$23,987	$67,101	$91,089	$8,789,725
249	$23,806	$67,283	$91,089	$8,722,441
250	$23,623	$67,465	$91,089	$8,654,976
251	$23,441	$67,648	$91,089	$8,587,328
252	$23,257	$67,831	$91,089	$8,519,497

第21年供款共

$1,093,064

第21年利息

$291,072

第21年共還本金

$801,992

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$23,074	$68,015	$91,089	$8,451,482
254	$22,889	$68,199	$91,089	$8,383,282
255	$22,705	$68,384	$91,089	$8,314,898
256	$22,520	$68,569	$91,089	$8,246,329
257	$22,334	$68,755	$91,089	$8,177,574
258	$22,148	$68,941	$91,089	$8,108,633
259	$21,961	$69,128	$91,089	$8,039,505
260	$21,774	$69,315	$91,089	$7,970,190
261	$21,586	$69,503	$91,089	$7,900,688
262	$21,398	$69,691	$91,089	$7,830,997
263	$21,209	$69,880	$91,089	$7,761,117
264	$21,020	$70,069	$91,089	$7,691,048

第22年供款共

$1,093,064

第22年利息

$264,616

第22年共還本金

$828,449

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$20,830	$70,259	$91,089	$7,620,789
266	$20,640	$70,449	$91,089	$7,550,340
267	$20,449	$70,640	$91,089	$7,479,700
268	$20,258	$70,831	$91,089	$7,408,869
269	$20,066	$71,023	$91,089	$7,337,846
270	$19,873	$71,215	$91,089	$7,266,631
271	$19,680	$71,408	$91,089	$7,195,223
272	$19,487	$71,602	$91,089	$7,123,621
273	$19,293	$71,796	$91,089	$7,051,825
274	$19,099	$71,990	$91,089	$6,979,835
275	$18,904	$72,185	$91,089	$6,907,650
276	$18,708	$72,380	$91,089	$6,835,270

第23年供款共

$1,093,064

第23年利息

$237,286

第23年共還本金

$855,778

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$18,512	$72,576	$91,089	$6,762,693
278	$18,316	$72,773	$91,089	$6,689,920
279	$18,119	$72,970	$91,089	$6,616,950
280	$17,921	$73,168	$91,089	$6,543,782
281	$17,723	$73,366	$91,089	$6,470,417
282	$17,524	$73,565	$91,089	$6,396,852
283	$17,325	$73,764	$91,089	$6,323,088
284	$17,125	$73,964	$91,089	$6,249,124
285	$16,925	$74,164	$91,089	$6,174,960
286	$16,724	$74,365	$91,089	$6,100,596
287	$16,522	$74,566	$91,089	$6,026,029
288	$16,320	$74,768	$91,089	$5,951,261

第24年供款共

$1,093,064

第24年利息

$209,055

第24年共還本金

$884,009

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,118	$74,971	$91,089	$5,876,290
290	$15,915	$75,174	$91,089	$5,801,117
291	$15,711	$75,377	$91,089	$5,725,739
292	$15,507	$75,581	$91,089	$5,650,158
293	$15,303	$75,786	$91,089	$5,574,372
294	$15,097	$75,991	$91,089	$5,498,380
295	$14,891	$76,197	$91,089	$5,422,183
296	$14,685	$76,404	$91,089	$5,345,779
297	$14,478	$76,611	$91,089	$5,269,169
298	$14,271	$76,818	$91,089	$5,192,351
299	$14,063	$77,026	$91,089	$5,115,325
300	$13,854	$77,235	$91,089	$5,038,090

第25年供款共

$1,093,064

第25年利息

$179,893

第25年共還本金

$913,171

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,645	$77,444	$91,089	$4,960,646
302	$13,435	$77,654	$91,089	$4,882,993
303	$13,225	$77,864	$91,089	$4,805,129
304	$13,014	$78,075	$91,089	$4,727,054
305	$12,802	$78,286	$91,089	$4,648,768
306	$12,590	$78,498	$91,089	$4,570,270
307	$12,378	$78,711	$91,089	$4,491,559
308	$12,165	$78,924	$91,089	$4,412,635
309	$11,951	$79,138	$91,089	$4,333,497
310	$11,737	$79,352	$91,089	$4,254,145
311	$11,522	$79,567	$91,089	$4,174,578
312	$11,306	$79,783	$91,089	$4,094,795

第26年供款共

$1,093,064

第26年利息

$149,769

第26年共還本金

$943,295

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,090	$79,999	$91,089	$4,014,797
314	$10,873	$80,215	$91,089	$3,934,581
315	$10,656	$80,433	$91,089	$3,854,149
316	$10,438	$80,650	$91,089	$3,773,498
317	$10,220	$80,869	$91,089	$3,692,630
318	$10,001	$81,088	$91,089	$3,611,542
319	$9,781	$81,307	$91,089	$3,530,234
320	$9,561	$81,528	$91,089	$3,448,707
321	$9,340	$81,748	$91,089	$3,366,958
322	$9,119	$81,970	$91,089	$3,284,988
323	$8,897	$82,192	$91,089	$3,202,797
324	$8,674	$82,414	$91,089	$3,120,382

第27年供款共

$1,093,064

第27年利息

$118,651

第27年共還本金

$974,413

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,451	$82,638	$91,089	$3,037,744
326	$8,227	$82,861	$91,089	$2,954,883
327	$8,003	$83,086	$91,089	$2,871,797
328	$7,778	$83,311	$91,089	$2,788,486
329	$7,552	$83,537	$91,089	$2,704,950
330	$7,326	$83,763	$91,089	$2,621,187
331	$7,099	$83,990	$91,089	$2,537,197
332	$6,872	$84,217	$91,089	$2,452,980
333	$6,643	$84,445	$91,089	$2,368,535
334	$6,415	$84,674	$91,089	$2,283,861
335	$6,185	$84,903	$91,089	$2,198,958
336	$5,956	$85,133	$91,089	$2,113,825

第28年供款共

$1,093,064

第28年利息

$86,507

第28年共還本金

$1,006,557

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,725	$85,364	$91,089	$2,028,461
338	$5,494	$85,595	$91,089	$1,942,866
339	$5,262	$85,827	$91,089	$1,857,039
340	$5,029	$86,059	$91,089	$1,770,980
341	$4,796	$86,292	$91,089	$1,684,688
342	$4,563	$86,526	$91,089	$1,598,162
343	$4,328	$86,760	$91,089	$1,511,401
344	$4,093	$86,995	$91,089	$1,424,406
345	$3,858	$87,231	$91,089	$1,337,175
346	$3,622	$87,467	$91,089	$1,249,708
347	$3,385	$87,704	$91,089	$1,162,004
348	$3,147	$87,942	$91,089	$1,074,062

第29年供款共

$1,093,064

第29年利息

$53,302

第29年共還本金

$1,039,762

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,909	$88,180	$91,089	$985,883
350	$2,670	$88,419	$91,089	$897,464
351	$2,431	$88,658	$91,089	$808,806
352	$2,191	$88,898	$91,089	$719,908
353	$1,950	$89,139	$91,089	$630,769
354	$1,708	$89,380	$91,089	$541,389
355	$1,466	$89,622	$91,089	$451,766
356	$1,224	$89,865	$91,089	$361,901
357	$980	$90,109	$91,089	$271,793
358	$736	$90,353	$91,089	$181,440
359	$491	$90,597	$91,089	$90,843
360	$246	$90,843	$91,089	$0

第30年供款共

$1,093,064

第30年利息

$19,002

第30年共還本金

$1,074,062

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$20,191,926

免責聲明

筍盤推介

按揭保險費
info