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$22,929,294

每月供款
$112,110

首期

$-17,760,000

總貸款額

$25,760,000

總利息

$14,599,294

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

$224,218

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

$224,218

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

馬鞍山迎海第01期第05座

thumb_up

高層海景兩房特式單位

實

541 呎

@15,712

建

682 呎

@12,463

real_estate_agent 罕有放盤 hotel_class 樓王

售$850 萬

實

541 呎

@15,712

建

682 呎

@12,463

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王

大埔雲滙第02期第10座

thumb_up

雲滙第02期 **月租2萬，價可商議，兩房連露台，租金回報高，租務市旺。銀行水浸，投資自住首選！限時看樓，快者得！

實

457 呎

@17,899

local_offer 低水筍價 verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$818 萬

實

457 呎

@17,899

售$818 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

馬鞍山馬鞍山中心第01座

thumb_up

高層海景三房,罕有放盤

實

642 呎

@13,209

建

848 呎

@10,000

verified 首置必買

售$848 萬

實

642 呎

@13,209

建

848 呎

@10,000

售$848 萬

verified 首置必買

馬鞍山迎濤灣 B座

thumb_up

迎濤灣*高層海景2房雅緻裝修*

實

506 呎

@13,834

建

683 呎

@10,249

local_fire_department 至HIT

售$700 萬

實

506 呎

@13,834

建

683 呎

@10,249

售$700 萬

local_fire_department 至HIT

馬鞍山海典灣第05座

thumb_up

海典灣@高層靚海景@

實

561 呎

@13,547

建

756 呎

@10,053

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$760 萬

實

561 呎

@13,547

建

756 呎

@10,053

售$760 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

牛池灣曉暉花園第05座

thumb_up

半山高層單邊樓皇-極罕之選

實

686 呎

@12,391

建

895 呎

@9,497

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$850 萬

實

686 呎

@12,391

建

895 呎

@9,497

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

馬鞍山馬鞍山中心第02座

thumb_up

高層海景, 全屋新裝3房

實

522 呎

@13,793

建

701 呎

@10,271

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$720 萬

實

522 呎

@13,793

建

701 呎

@10,271

售$720 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@14,718

local_fire_department 至HIT local_offer 低水筍價

售$730 萬

實

496 呎

@14,718

售$730 萬

local_fire_department 至HIT local_offer 低水筍價

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,111

local_fire_department 至HIT

售$700 萬

實

630 呎

@11,111

售$700 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

泳池海罕有放盤地膽推介

實

666 呎

@11,862

建

877 呎

@9,008

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$790 萬

實

666 呎

@11,862

建

877 呎

@9,008

售$790 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

馬鞍山薈朗第01座

thumb_up

【特色單位】【內置樓梯上天台】

實

427 呎

@19,906

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

售$850 萬

實

427 呎

@19,906

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 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
3.250	$181,007	$146,110	$125,533	$112,109
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$112,110

年期

30年

貸款金額

$25,760,000

總利息

$14,599,294

總貸款連利息

$40,359,294

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$69,767	$42,342	$112,109	$25,717,658
2	$69,652	$42,457	$112,109	$25,675,200
3	$69,537	$42,572	$112,109	$25,632,628
4	$69,422	$42,687	$112,109	$25,589,941
5	$69,306	$42,803	$112,109	$25,547,138
6	$69,190	$42,919	$112,109	$25,504,219
7	$69,074	$43,035	$112,109	$25,461,184
8	$68,957	$43,152	$112,109	$25,418,032
9	$68,841	$43,269	$112,109	$25,374,763
10	$68,723	$43,386	$112,109	$25,331,377
11	$68,606	$43,503	$112,109	$25,287,874
12	$68,488	$43,621	$112,109	$25,244,253

第1年供款共

$1,345,310

第1年利息

$829,563

第1年共還本金

$515,747

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$68,370	$43,739	$112,109	$25,200,513
14	$68,251	$43,858	$112,109	$25,156,656
15	$68,133	$43,977	$112,109	$25,112,679
16	$68,014	$44,096	$112,109	$25,068,584
17	$67,894	$44,215	$112,109	$25,024,368
18	$67,774	$44,335	$112,109	$24,980,034
19	$67,654	$44,455	$112,109	$24,935,579
20	$67,534	$44,575	$112,109	$24,891,003
21	$67,413	$44,696	$112,109	$24,846,307
22	$67,292	$44,817	$112,109	$24,801,490
23	$67,171	$44,938	$112,109	$24,756,552
24	$67,049	$45,060	$112,109	$24,711,492

第2年供款共

$1,345,310

第2年利息

$812,549

第2年共還本金

$532,761

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$66,927	$45,182	$112,109	$24,666,310
26	$66,805	$45,305	$112,109	$24,621,005
27	$66,682	$45,427	$112,109	$24,575,578
28	$66,559	$45,550	$112,109	$24,530,027
29	$66,435	$45,674	$112,109	$24,484,354
30	$66,312	$45,797	$112,109	$24,438,556
31	$66,188	$45,921	$112,109	$24,392,635
32	$66,063	$46,046	$112,109	$24,346,589
33	$65,939	$46,170	$112,109	$24,300,419
34	$65,814	$46,296	$112,109	$24,254,123
35	$65,688	$46,421	$112,109	$24,207,702
36	$65,563	$46,547	$112,109	$24,161,156

第3年供款共

$1,345,310

第3年利息

$794,974

第3年共還本金

$550,336

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$65,436	$46,673	$112,109	$24,114,483
38	$65,310	$46,799	$112,109	$24,067,684
39	$65,183	$46,926	$112,109	$24,020,758
40	$65,056	$47,053	$112,109	$23,973,705
41	$64,929	$47,180	$112,109	$23,926,525
42	$64,801	$47,308	$112,109	$23,879,217
43	$64,673	$47,436	$112,109	$23,831,781
44	$64,544	$47,565	$112,109	$23,784,216
45	$64,416	$47,694	$112,109	$23,736,522
46	$64,286	$47,823	$112,109	$23,688,699
47	$64,157	$47,952	$112,109	$23,640,747
48	$64,027	$48,082	$112,109	$23,592,665

第4年供款共

$1,345,310

第4年利息

$776,819

第4年共還本金

$568,491

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$63,897	$48,212	$112,109	$23,544,453
50	$63,766	$48,343	$112,109	$23,496,110
51	$63,635	$48,474	$112,109	$23,447,636
52	$63,504	$48,605	$112,109	$23,399,031
53	$63,372	$48,737	$112,109	$23,350,294
54	$63,240	$48,869	$112,109	$23,301,425
55	$63,108	$49,001	$112,109	$23,252,424
56	$62,975	$49,134	$112,109	$23,203,290
57	$62,842	$49,267	$112,109	$23,154,023
58	$62,709	$49,400	$112,109	$23,104,623
59	$62,575	$49,534	$112,109	$23,055,089
60	$62,441	$49,668	$112,109	$23,005,421

第5年供款共

$1,345,310

第5年利息

$758,065

第5年共還本金

$587,244

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$62,306	$49,803	$112,109	$22,955,618
62	$62,171	$49,938	$112,109	$22,905,680
63	$62,036	$50,073	$112,109	$22,855,607
64	$61,901	$50,209	$112,109	$22,805,399
65	$61,765	$50,345	$112,109	$22,755,054
66	$61,628	$50,481	$112,109	$22,704,573
67	$61,492	$50,618	$112,109	$22,653,956
68	$61,354	$50,755	$112,109	$22,603,201
69	$61,217	$50,892	$112,109	$22,552,309
70	$61,079	$51,030	$112,109	$22,501,279
71	$60,941	$51,168	$112,109	$22,450,111
72	$60,802	$51,307	$112,109	$22,398,804

第6年供款共

$1,345,310

第6年利息

$738,693

第6年共還本金

$606,617

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$60,663	$51,446	$112,109	$22,347,358
74	$60,524	$51,585	$112,109	$22,295,773
75	$60,384	$51,725	$112,109	$22,244,048
76	$60,244	$51,865	$112,109	$22,192,184
77	$60,104	$52,005	$112,109	$22,140,178
78	$59,963	$52,146	$112,109	$22,088,032
79	$59,822	$52,287	$112,109	$22,035,745
80	$59,680	$52,429	$112,109	$21,983,316
81	$59,538	$52,571	$112,109	$21,930,745
82	$59,396	$52,713	$112,109	$21,878,031
83	$59,253	$52,856	$112,109	$21,825,175
84	$59,110	$52,999	$112,109	$21,772,176

第7年供款共

$1,345,310

第7年利息

$718,682

第7年共還本金

$626,628

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$58,966	$53,143	$112,109	$21,719,033
86	$58,822	$53,287	$112,109	$21,665,746
87	$58,678	$53,431	$112,109	$21,612,315
88	$58,533	$53,576	$112,109	$21,558,739
89	$58,388	$53,721	$112,109	$21,505,019
90	$58,243	$53,866	$112,109	$21,451,152
91	$58,097	$54,012	$112,109	$21,397,140
92	$57,951	$54,159	$112,109	$21,342,981
93	$57,804	$54,305	$112,109	$21,288,676
94	$57,657	$54,452	$112,109	$21,234,224
95	$57,509	$54,600	$112,109	$21,179,624
96	$57,361	$54,748	$112,109	$21,124,876

第8年供款共

$1,345,310

第8年利息

$698,010

第8年共還本金

$647,300

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$57,213	$54,896	$112,109	$21,069,980
98	$57,065	$55,045	$112,109	$21,014,936
99	$56,915	$55,194	$112,109	$20,959,742
100	$56,766	$55,343	$112,109	$20,904,399
101	$56,616	$55,493	$112,109	$20,848,906
102	$56,466	$55,643	$112,109	$20,793,262
103	$56,315	$55,794	$112,109	$20,737,468
104	$56,164	$55,945	$112,109	$20,681,523
105	$56,012	$56,097	$112,109	$20,625,426
106	$55,861	$56,249	$112,109	$20,569,178
107	$55,708	$56,401	$112,109	$20,512,777
108	$55,555	$56,554	$112,109	$20,456,223

第9年供款共

$1,345,310

第9年利息

$676,657

第9年共還本金

$668,653

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$55,402	$56,707	$112,109	$20,399,516
110	$55,249	$56,860	$112,109	$20,342,656
111	$55,095	$57,014	$112,109	$20,285,641
112	$54,940	$57,169	$112,109	$20,228,473
113	$54,785	$57,324	$112,109	$20,171,149
114	$54,630	$57,479	$112,109	$20,113,670
115	$54,475	$57,635	$112,109	$20,056,035
116	$54,318	$57,791	$112,109	$19,998,245
117	$54,162	$57,947	$112,109	$19,940,297
118	$54,005	$58,104	$112,109	$19,882,193
119	$53,848	$58,262	$112,109	$19,823,932
120	$53,690	$58,419	$112,109	$19,765,512

第10年供款共

$1,345,310

第10年利息

$654,599

第10年共還本金

$690,711

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$53,532	$58,578	$112,109	$19,706,935
122	$53,373	$58,736	$112,109	$19,648,199
123	$53,214	$58,895	$112,109	$19,589,303
124	$53,054	$59,055	$112,109	$19,530,248
125	$52,894	$59,215	$112,109	$19,471,034
126	$52,734	$59,375	$112,109	$19,411,659
127	$52,573	$59,536	$112,109	$19,352,123
128	$52,412	$59,697	$112,109	$19,292,426
129	$52,250	$59,859	$112,109	$19,232,567
130	$52,088	$60,021	$112,109	$19,172,546
131	$51,926	$60,184	$112,109	$19,112,362
132	$51,763	$60,346	$112,109	$19,052,016

第11年供款共

$1,345,310

第11年利息

$631,813

第11年共還本金

$713,496

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$51,599	$60,510	$112,109	$18,991,506
134	$51,435	$60,674	$112,109	$18,930,832
135	$51,271	$60,838	$112,109	$18,869,994
136	$51,106	$61,003	$112,109	$18,808,991
137	$50,941	$61,168	$112,109	$18,747,823
138	$50,775	$61,334	$112,109	$18,686,489
139	$50,609	$61,500	$112,109	$18,624,989
140	$50,443	$61,666	$112,109	$18,563,323
141	$50,276	$61,833	$112,109	$18,501,489
142	$50,108	$62,001	$112,109	$18,439,488
143	$49,940	$62,169	$112,109	$18,377,319
144	$49,772	$62,337	$112,109	$18,314,982

第12年供款共

$1,345,310

第12年利息

$608,276

第12年共還本金

$737,034

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$49,603	$62,506	$112,109	$18,252,476
146	$49,434	$62,675	$112,109	$18,189,801
147	$49,264	$62,845	$112,109	$18,126,956
148	$49,094	$63,015	$112,109	$18,063,940
149	$48,923	$63,186	$112,109	$18,000,754
150	$48,752	$63,357	$112,109	$17,937,397
151	$48,580	$63,529	$112,109	$17,873,869
152	$48,408	$63,701	$112,109	$17,810,168
153	$48,236	$63,873	$112,109	$17,746,294
154	$48,063	$64,046	$112,109	$17,682,248
155	$47,889	$64,220	$112,109	$17,618,028
156	$47,715	$64,394	$112,109	$17,553,635

第13年供款共

$1,345,310

第13年利息

$583,962

第13年共還本金

$761,347

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$47,541	$64,568	$112,109	$17,489,067
158	$47,366	$64,743	$112,109	$17,424,324
159	$47,191	$64,918	$112,109	$17,359,406
160	$47,015	$65,094	$112,109	$17,294,312
161	$46,839	$65,270	$112,109	$17,229,041
162	$46,662	$65,447	$112,109	$17,163,594
163	$46,485	$65,624	$112,109	$17,097,970
164	$46,307	$65,802	$112,109	$17,032,167
165	$46,129	$65,980	$112,109	$16,966,187
166	$45,950	$66,159	$112,109	$16,900,028
167	$45,771	$66,338	$112,109	$16,833,690
168	$45,591	$66,518	$112,109	$16,767,172

第14年供款共

$1,345,310

第14年利息

$558,847

第14年共還本金

$786,463

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$45,411	$66,698	$112,109	$16,700,474
170	$45,230	$66,879	$112,109	$16,633,595
171	$45,049	$67,060	$112,109	$16,566,535
172	$44,868	$67,241	$112,109	$16,499,294
173	$44,686	$67,424	$112,109	$16,431,870
174	$44,503	$67,606	$112,109	$16,364,264
175	$44,320	$67,789	$112,109	$16,296,475
176	$44,136	$67,973	$112,109	$16,228,502
177	$43,952	$68,157	$112,109	$16,160,345
178	$43,768	$68,342	$112,109	$16,092,003
179	$43,583	$68,527	$112,109	$16,023,477
180	$43,397	$68,712	$112,109	$15,954,765

第15年供款共

$1,345,310

第15年利息

$532,903

第15年共還本金

$812,407

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$43,211	$68,898	$112,109	$15,885,866
182	$43,024	$69,085	$112,109	$15,816,781
183	$42,837	$69,272	$112,109	$15,747,509
184	$42,650	$69,460	$112,109	$15,678,050
185	$42,461	$69,648	$112,109	$15,608,402
186	$42,273	$69,836	$112,109	$15,538,565
187	$42,084	$70,026	$112,109	$15,468,540
188	$41,894	$70,215	$112,109	$15,398,325
189	$41,704	$70,405	$112,109	$15,327,919
190	$41,513	$70,596	$112,109	$15,257,323
191	$41,322	$70,787	$112,109	$15,186,536
192	$41,130	$70,979	$112,109	$15,115,557

第16年供款共

$1,345,310

第16年利息

$506,102

第16年共還本金

$839,207

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$40,938	$71,171	$112,109	$15,044,386
194	$40,745	$71,364	$112,109	$14,973,022
195	$40,552	$71,557	$112,109	$14,901,465
196	$40,358	$71,751	$112,109	$14,829,714
197	$40,164	$71,945	$112,109	$14,757,769
198	$39,969	$72,140	$112,109	$14,685,628
199	$39,774	$72,336	$112,109	$14,613,293
200	$39,578	$72,531	$112,109	$14,540,761
201	$39,381	$72,728	$112,109	$14,468,033
202	$39,184	$72,925	$112,109	$14,395,108
203	$38,987	$73,122	$112,109	$14,321,986
204	$38,789	$73,320	$112,109	$14,248,666

第17年供款共

$1,345,310

第17年利息

$478,418

第17年共還本金

$866,892

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$38,590	$73,519	$112,109	$14,175,147
206	$38,391	$73,718	$112,109	$14,101,429
207	$38,191	$73,918	$112,109	$14,027,511
208	$37,991	$74,118	$112,109	$13,953,393
209	$37,790	$74,319	$112,109	$13,879,074
210	$37,589	$74,520	$112,109	$13,804,554
211	$37,387	$74,722	$112,109	$13,729,832
212	$37,185	$74,924	$112,109	$13,654,908
213	$36,982	$75,127	$112,109	$13,579,781
214	$36,779	$75,331	$112,109	$13,504,450
215	$36,575	$75,535	$112,109	$13,428,916
216	$36,370	$75,739	$112,109	$13,353,177

第18年供款共

$1,345,310

第18年利息

$449,821

第18年共還本金

$895,489

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$36,165	$75,944	$112,109	$13,277,232
218	$35,959	$76,150	$112,109	$13,201,082
219	$35,753	$76,356	$112,109	$13,124,726
220	$35,546	$76,563	$112,109	$13,048,163
221	$35,339	$76,770	$112,109	$12,971,393
222	$35,131	$76,978	$112,109	$12,894,414
223	$34,922	$77,187	$112,109	$12,817,228
224	$34,713	$77,396	$112,109	$12,739,832
225	$34,504	$77,605	$112,109	$12,662,226
226	$34,294	$77,816	$112,109	$12,584,411
227	$34,083	$78,026	$112,109	$12,506,384
228	$33,871	$78,238	$112,109	$12,428,147

第19年供款共

$1,345,310

第19年利息

$420,280

第19年共還本金

$925,030

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$33,660	$78,450	$112,109	$12,349,697
230	$33,447	$78,662	$112,109	$12,271,035
231	$33,234	$78,875	$112,109	$12,192,160
232	$33,020	$79,089	$112,109	$12,113,071
233	$32,806	$79,303	$112,109	$12,033,768
234	$32,591	$79,518	$112,109	$11,954,251
235	$32,376	$79,733	$112,109	$11,874,518
236	$32,160	$79,949	$112,109	$11,794,569
237	$31,944	$80,166	$112,109	$11,714,403
238	$31,727	$80,383	$112,109	$11,634,020
239	$31,509	$80,600	$112,109	$11,553,420
240	$31,291	$80,819	$112,109	$11,472,601

第20年供款共

$1,345,310

第20年利息

$389,765

第20年共還本金

$955,545

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$31,072	$81,038	$112,109	$11,391,564
242	$30,852	$81,257	$112,109	$11,310,307
243	$30,632	$81,477	$112,109	$11,228,830
244	$30,411	$81,698	$112,109	$11,147,132
245	$30,190	$81,919	$112,109	$11,065,213
246	$29,968	$82,141	$112,109	$10,983,072
247	$29,746	$82,363	$112,109	$10,900,709
248	$29,523	$82,586	$112,109	$10,818,123
249	$29,299	$82,810	$112,109	$10,735,313
250	$29,075	$83,034	$112,109	$10,652,278
251	$28,850	$83,259	$112,109	$10,569,019
252	$28,624	$83,485	$112,109	$10,485,534

第21年供款共

$1,345,310

第21年利息

$358,243

第21年共還本金

$987,067

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$28,398	$83,711	$112,109	$10,401,823
254	$28,172	$83,938	$112,109	$10,317,886
255	$27,944	$84,165	$112,109	$10,233,721
256	$27,716	$84,393	$112,109	$10,149,328
257	$27,488	$84,621	$112,109	$10,064,707
258	$27,259	$84,851	$112,109	$9,979,856
259	$27,029	$85,080	$112,109	$9,894,776
260	$26,798	$85,311	$112,109	$9,809,465
261	$26,567	$85,542	$112,109	$9,723,923
262	$26,336	$85,774	$112,109	$9,638,150
263	$26,103	$86,006	$112,109	$9,552,144
264	$25,870	$86,239	$112,109	$9,465,905

第22年供款共

$1,345,310

第22年利息

$325,681

第22年共還本金

$1,019,629

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$25,637	$86,472	$112,109	$9,379,433
266	$25,403	$86,707	$112,109	$9,292,726
267	$25,168	$86,941	$112,109	$9,205,785
268	$24,932	$87,177	$112,109	$9,118,608
269	$24,696	$87,413	$112,109	$9,031,195
270	$24,459	$87,650	$112,109	$8,943,546
271	$24,222	$87,887	$112,109	$8,855,658
272	$23,984	$88,125	$112,109	$8,767,533
273	$23,745	$88,364	$112,109	$8,679,170
274	$23,506	$88,603	$112,109	$8,590,567
275	$23,266	$88,843	$112,109	$8,501,724
276	$23,026	$89,084	$112,109	$8,412,640

第23年供款共

$1,345,310

第23年利息

$292,045

第23年共還本金

$1,053,265

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,784	$89,325	$112,109	$8,323,315
278	$22,542	$89,567	$112,109	$8,233,748
279	$22,300	$89,809	$112,109	$8,143,939
280	$22,057	$90,053	$112,109	$8,053,886
281	$21,813	$90,297	$112,109	$7,963,590
282	$21,568	$90,541	$112,109	$7,873,048
283	$21,323	$90,786	$112,109	$7,782,262
284	$21,077	$91,032	$112,109	$7,691,230
285	$20,830	$91,279	$112,109	$7,599,951
286	$20,583	$91,526	$112,109	$7,508,425
287	$20,335	$91,774	$112,109	$7,416,651
288	$20,087	$92,022	$112,109	$7,324,629

第24年供款共

$1,345,310

第24年利息

$257,299

第24年共還本金

$1,088,011

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,838	$92,272	$112,109	$7,232,357
290	$19,588	$92,522	$112,109	$7,139,836
291	$19,337	$92,772	$112,109	$7,047,064
292	$19,086	$93,023	$112,109	$6,954,041
293	$18,834	$93,275	$112,109	$6,860,765
294	$18,581	$93,528	$112,109	$6,767,237
295	$18,328	$93,781	$112,109	$6,673,456
296	$18,074	$94,035	$112,109	$6,579,421
297	$17,819	$94,290	$112,109	$6,485,131
298	$17,564	$94,545	$112,109	$6,390,586
299	$17,308	$94,801	$112,109	$6,295,784
300	$17,051	$95,058	$112,109	$6,200,726

第25年供款共

$1,345,310

第25年利息

$221,407

第25年共還本金

$1,123,903

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,794	$95,316	$112,109	$6,105,411
302	$16,535	$95,574	$112,109	$6,009,837
303	$16,277	$95,833	$112,109	$5,914,005
304	$16,017	$96,092	$112,109	$5,817,913
305	$15,757	$96,352	$112,109	$5,721,560
306	$15,496	$96,613	$112,109	$5,624,947
307	$15,234	$96,875	$112,109	$5,528,072
308	$14,972	$97,137	$112,109	$5,430,935
309	$14,709	$97,400	$112,109	$5,333,535
310	$14,445	$97,664	$112,109	$5,235,870
311	$14,180	$97,929	$112,109	$5,137,942
312	$13,915	$98,194	$112,109	$5,039,748

第26年供款共

$1,345,310

第26年利息

$184,331

第26年共還本金

$1,160,979

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,649	$98,460	$112,109	$4,941,288
314	$13,383	$98,726	$112,109	$4,842,562
315	$13,115	$98,994	$112,109	$4,743,568
316	$12,847	$99,262	$112,109	$4,644,306
317	$12,578	$99,531	$112,109	$4,544,775
318	$12,309	$99,800	$112,109	$4,444,974
319	$12,038	$100,071	$112,109	$4,344,904
320	$11,767	$100,342	$112,109	$4,244,562
321	$11,496	$100,613	$112,109	$4,143,949
322	$11,223	$100,886	$112,109	$4,043,063
323	$10,950	$101,159	$112,109	$3,941,903
324	$10,676	$101,433	$112,109	$3,840,470

第27年供款共

$1,345,310

第27年利息

$146,032

第27年共還本金

$1,199,278

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,401	$101,708	$112,109	$3,738,762
326	$10,126	$101,983	$112,109	$3,636,779
327	$9,850	$102,260	$112,109	$3,534,520
328	$9,573	$102,536	$112,109	$3,431,983
329	$9,295	$102,814	$112,109	$3,329,169
330	$9,016	$103,093	$112,109	$3,226,076
331	$8,737	$103,372	$112,109	$3,122,704
332	$8,457	$103,652	$112,109	$3,019,053
333	$8,177	$103,933	$112,109	$2,915,120
334	$7,895	$104,214	$112,109	$2,810,906
335	$7,613	$104,496	$112,109	$2,706,410
336	$7,330	$104,779	$112,109	$2,601,630

第28年供款共

$1,345,310

第28年利息

$106,470

第28年共還本金

$1,238,840

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,046	$105,063	$112,109	$2,496,567
338	$6,762	$105,348	$112,109	$2,391,220
339	$6,476	$105,633	$112,109	$2,285,587
340	$6,190	$105,919	$112,109	$2,179,668
341	$5,903	$106,206	$112,109	$2,073,462
342	$5,616	$106,494	$112,109	$1,966,968
343	$5,327	$106,782	$112,109	$1,860,186
344	$5,038	$107,071	$112,109	$1,753,115
345	$4,748	$107,361	$112,109	$1,645,754
346	$4,457	$107,652	$112,109	$1,538,102
347	$4,166	$107,943	$112,109	$1,430,159
348	$3,873	$108,236	$112,109	$1,321,923

第29年供款共

$1,345,310

第29年利息

$65,602

第29年共還本金

$1,279,707

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,580	$108,529	$112,109	$1,213,394
350	$3,286	$108,823	$112,109	$1,104,571
351	$2,992	$109,118	$112,109	$995,454
352	$2,696	$109,413	$112,109	$886,040
353	$2,400	$109,709	$112,109	$776,331
354	$2,103	$110,007	$112,109	$666,324
355	$1,805	$110,305	$112,109	$556,020
356	$1,506	$110,603	$112,109	$445,417
357	$1,206	$110,903	$112,109	$334,514
358	$906	$111,203	$112,109	$223,311
359	$605	$111,504	$112,109	$111,806
360	$303	$111,806	$112,109	$0

第30年供款共

$1,345,310

第30年利息

$23,387

第30年共還本金

$1,321,923

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$22,929,294

免責聲明

筍盤推介

按揭保險費
info