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$24,000,438

每月供款
$120,335

首期

$-19,650,000

總貸款額

$27,650,000

總利息

$15,670,438

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-19,320,000

按月供比率計算

$240,669

置業成本總預算

HK$-19,320,000

首期

$-19,650,000
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

$240,669

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

逸瓏海滙 2房連天台

實

571 呎

@13,660

real_estate_agent 罕有放盤

售$780 萬

實

571 呎

@13,660

售$780 萬

real_estate_agent 罕有放盤

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

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

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

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

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

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 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

將軍澳蔚藍灣畔

thumb_up

優質居所,大型會所

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

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

VR實景

馬鞍山迎海第03期 ### 有心出售,絕對實盤,有匙引看,全場最平,有票即走 ###

thumb_up

迎海第03期 ### 有心出售,絕對實盤,有匙引看,全場最平,有票即走 ###

實

496 呎

@14,113

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

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

馬鞍山泓碧第01座

thumb_up

泓碧高層海景2房另加什物房

實

520 呎

@15,385

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$800 萬

實

520 呎

@15,385

售$800 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

馬鞍山泓碧第02座

thumb_up

泓碧 2房連約投資可選

實

472 呎

@16,949

real_estate_agent 罕有放盤

售$800 萬

實

472 呎

@16,949

售$800 萬

real_estate_agent 罕有放盤

粉嶺禎祥園

thumb_up

【3房2廁另加工人房、連車位、9成按揭】一次過滿足晒3個願望

實

681 呎

@11,013

建

1,168 呎

@6,421

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$750 萬

實

681 呎

@11,013

建

1,168 呎

@6,421

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$165,484	$127,161	$104,205	$88,933
1.500	$171,635	$133,424	$110,582	$95,426
2.000	$177,930	$139,877	$117,196	$102,200
2.500	$184,367	$146,518	$124,043	$109,251
3.000	$190,946	$153,346	$131,119	$116,574
3.250	$194,288	$156,830	$134,743	$120,335
3.500	$197,665	$160,359	$138,422	$124,161
4.000	$204,524	$167,554	$145,947	$132,005
4.500	$211,521	$174,928	$153,688	$140,098
5.000	$218,654	$182,478	$161,639	$148,431
5.500	$225,924	$190,201	$169,795	$156,994
6.000	$233,326	$198,093	$178,149	$165,776

每月供款$120,335

年期

30年

貸款金額

$27,650,000

總利息

$15,670,438

總貸款連利息

$43,320,438

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$74,885	$45,449	$120,335	$27,604,551
2	$74,762	$45,572	$120,335	$27,558,979
3	$74,639	$45,696	$120,335	$27,513,283
4	$74,515	$45,819	$120,335	$27,467,464
5	$74,391	$45,943	$120,335	$27,421,520
6	$74,267	$46,068	$120,335	$27,375,452
7	$74,142	$46,193	$120,335	$27,329,259
8	$74,017	$46,318	$120,335	$27,282,942
9	$73,891	$46,443	$120,335	$27,236,498
10	$73,766	$46,569	$120,335	$27,189,929
11	$73,639	$46,695	$120,335	$27,143,234
12	$73,513	$46,822	$120,335	$27,096,413

第1年供款共

$1,444,015

第1年利息

$890,427

第1年共還本金

$553,587

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$73,386	$46,948	$120,335	$27,049,464
14	$73,259	$47,076	$120,335	$27,002,389
15	$73,131	$47,203	$120,335	$26,955,186
16	$73,004	$47,331	$120,335	$26,907,855
17	$72,875	$47,459	$120,335	$26,860,395
18	$72,747	$47,588	$120,335	$26,812,808
19	$72,618	$47,717	$120,335	$26,765,091
20	$72,489	$47,846	$120,335	$26,717,246
21	$72,359	$47,975	$120,335	$26,669,270
22	$72,229	$48,105	$120,335	$26,621,165
23	$72,099	$48,236	$120,335	$26,572,929
24	$71,968	$48,366	$120,335	$26,524,563

第2年供款共

$1,444,015

第2年利息

$872,165

第2年共還本金

$571,849

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$71,837	$48,497	$120,335	$26,476,066
26	$71,706	$48,629	$120,335	$26,427,437
27	$71,574	$48,760	$120,335	$26,378,677
28	$71,442	$48,892	$120,335	$26,329,785
29	$71,310	$49,025	$120,335	$26,280,760
30	$71,177	$49,157	$120,335	$26,231,603
31	$71,044	$49,291	$120,335	$26,182,312
32	$70,910	$49,424	$120,335	$26,132,888
33	$70,777	$49,558	$120,335	$26,083,330
34	$70,642	$49,692	$120,335	$26,033,638
35	$70,508	$49,827	$120,335	$25,983,811
36	$70,373	$49,962	$120,335	$25,933,849

第3年供款共

$1,444,015

第3年利息

$853,301

第3年共還本金

$590,714

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$70,238	$50,097	$120,335	$25,883,752
38	$70,102	$50,233	$120,335	$25,833,520
39	$69,966	$50,369	$120,335	$25,783,151
40	$69,829	$50,505	$120,335	$25,732,646
41	$69,693	$50,642	$120,335	$25,682,004
42	$69,555	$50,779	$120,335	$25,631,225
43	$69,418	$50,917	$120,335	$25,580,308
44	$69,280	$51,055	$120,335	$25,529,253
45	$69,142	$51,193	$120,335	$25,478,061
46	$69,003	$51,331	$120,335	$25,426,729
47	$68,864	$51,470	$120,335	$25,375,259
48	$68,725	$51,610	$120,335	$25,323,649

第4年供款共

$1,444,015

第4年利息

$833,814

第4年共還本金

$610,201

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$68,585	$51,750	$120,335	$25,271,899
50	$68,445	$51,890	$120,335	$25,220,009
51	$68,304	$52,030	$120,335	$25,167,979
52	$68,163	$52,171	$120,335	$25,115,808
53	$68,022	$52,313	$120,335	$25,063,495
54	$67,880	$52,454	$120,335	$25,011,041
55	$67,738	$52,596	$120,335	$24,958,444
56	$67,596	$52,739	$120,335	$24,905,706
57	$67,453	$52,882	$120,335	$24,852,824
58	$67,310	$53,025	$120,335	$24,799,799
59	$67,166	$53,168	$120,335	$24,746,631
60	$67,022	$53,312	$120,335	$24,693,318

第5年供款共

$1,444,015

第5年利息

$813,684

第5年共還本金

$630,330

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$66,878	$53,457	$120,335	$24,639,862
62	$66,733	$53,602	$120,335	$24,586,260
63	$66,588	$53,747	$120,335	$24,532,513
64	$66,442	$53,892	$120,335	$24,478,621
65	$66,296	$54,038	$120,335	$24,424,583
66	$66,150	$54,185	$120,335	$24,370,398
67	$66,003	$54,331	$120,335	$24,316,067
68	$65,856	$54,479	$120,335	$24,261,588
69	$65,708	$54,626	$120,335	$24,206,962
70	$65,561	$54,774	$120,335	$24,152,188
71	$65,412	$54,922	$120,335	$24,097,266
72	$65,263	$55,071	$120,335	$24,042,195

第6年供款共

$1,444,015

第6年利息

$792,891

第6年共還本金

$651,124

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$65,114	$55,220	$120,335	$23,986,974
74	$64,965	$55,370	$120,335	$23,931,604
75	$64,815	$55,520	$120,335	$23,876,085
76	$64,664	$55,670	$120,335	$23,820,414
77	$64,514	$55,821	$120,335	$23,764,594
78	$64,362	$55,972	$120,335	$23,708,621
79	$64,211	$56,124	$120,335	$23,652,498
80	$64,059	$56,276	$120,335	$23,596,222
81	$63,906	$56,428	$120,335	$23,539,794
82	$63,754	$56,581	$120,335	$23,483,213
83	$63,600	$56,734	$120,335	$23,426,479
84	$63,447	$56,888	$120,335	$23,369,591

第7年供款共

$1,444,015

第7年利息

$771,411

第7年共還本金

$672,604

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$63,293	$57,042	$120,335	$23,312,549
86	$63,138	$57,196	$120,335	$23,255,353
87	$62,983	$57,351	$120,335	$23,198,001
88	$62,828	$57,507	$120,335	$23,140,495
89	$62,672	$57,662	$120,335	$23,082,832
90	$62,516	$57,819	$120,335	$23,025,014
91	$62,359	$57,975	$120,335	$22,967,039
92	$62,202	$58,132	$120,335	$22,908,907
93	$62,045	$58,290	$120,335	$22,850,617
94	$61,887	$58,447	$120,335	$22,792,169
95	$61,729	$58,606	$120,335	$22,733,564
96	$61,570	$58,764	$120,335	$22,674,799

第8年供款共

$1,444,015

第8年利息

$749,223

第8年共還本金

$694,792

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$61,411	$58,924	$120,335	$22,615,876
98	$61,251	$59,083	$120,335	$22,556,792
99	$61,091	$59,243	$120,335	$22,497,549
100	$60,931	$59,404	$120,335	$22,438,145
101	$60,770	$59,565	$120,335	$22,378,581
102	$60,609	$59,726	$120,335	$22,318,855
103	$60,447	$59,888	$120,335	$22,258,967
104	$60,285	$60,050	$120,335	$22,198,918
105	$60,122	$60,212	$120,335	$22,138,705
106	$59,959	$60,376	$120,335	$22,078,330
107	$59,795	$60,539	$120,335	$22,017,790
108	$59,632	$60,703	$120,335	$21,957,087

第9年供款共

$1,444,015

第9年利息

$726,303

第9年共還本金

$717,712

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$59,467	$60,867	$120,335	$21,896,220
110	$59,302	$61,032	$120,335	$21,835,188
111	$59,137	$61,198	$120,335	$21,773,990
112	$58,971	$61,363	$120,335	$21,712,627
113	$58,805	$61,530	$120,335	$21,651,097
114	$58,638	$61,696	$120,335	$21,589,401
115	$58,471	$61,863	$120,335	$21,527,538
116	$58,304	$62,031	$120,335	$21,465,507
117	$58,136	$62,199	$120,335	$21,403,308
118	$57,967	$62,367	$120,335	$21,340,941
119	$57,798	$62,536	$120,335	$21,278,405
120	$57,629	$62,706	$120,335	$21,215,699

第10年供款共

$1,444,015

第10年利息

$702,626

第10年共還本金

$741,388

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$57,459	$62,875	$120,335	$21,152,824
122	$57,289	$63,046	$120,335	$21,089,778
123	$57,118	$63,216	$120,335	$21,026,562
124	$56,947	$63,388	$120,335	$20,963,174
125	$56,775	$63,559	$120,335	$20,899,615
126	$56,603	$63,731	$120,335	$20,835,884
127	$56,431	$63,904	$120,335	$20,771,980
128	$56,257	$64,077	$120,335	$20,707,902
129	$56,084	$64,251	$120,335	$20,643,652
130	$55,910	$64,425	$120,335	$20,579,227
131	$55,735	$64,599	$120,335	$20,514,628
132	$55,560	$64,774	$120,335	$20,449,854

第11年供款共

$1,444,015

第11年利息

$678,169

第11年共還本金

$765,845

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$55,385	$64,950	$120,335	$20,384,904
134	$55,209	$65,125	$120,335	$20,319,779
135	$55,033	$65,302	$120,335	$20,254,477
136	$54,856	$65,479	$120,335	$20,188,998
137	$54,679	$65,656	$120,335	$20,123,342
138	$54,501	$65,834	$120,335	$20,057,509
139	$54,322	$66,012	$120,335	$19,991,497
140	$54,144	$66,191	$120,335	$19,925,306
141	$53,964	$66,370	$120,335	$19,858,935
142	$53,785	$66,550	$120,335	$19,792,385
143	$53,604	$66,730	$120,335	$19,725,655
144	$53,424	$66,911	$120,335	$19,658,744

第12年供款共

$1,444,015

第12年利息

$652,905

第12年共還本金

$791,109

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$53,242	$67,092	$120,335	$19,591,652
146	$53,061	$67,274	$120,335	$19,524,378
147	$52,879	$67,456	$120,335	$19,456,922
148	$52,696	$67,639	$120,335	$19,389,284
149	$52,513	$67,822	$120,335	$19,321,462
150	$52,329	$68,006	$120,335	$19,253,456
151	$52,145	$68,190	$120,335	$19,185,266
152	$51,960	$68,374	$120,335	$19,116,892
153	$51,775	$68,560	$120,335	$19,048,332
154	$51,589	$68,745	$120,335	$18,979,587
155	$51,403	$68,931	$120,335	$18,910,656
156	$51,216	$69,118	$120,335	$18,841,537

第13年供款共

$1,444,015

第13年利息

$626,808

第13年共還本金

$817,207

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$51,029	$69,305	$120,335	$18,772,232
158	$50,841	$69,493	$120,335	$18,702,739
159	$50,653	$69,681	$120,335	$18,633,058
160	$50,465	$69,870	$120,335	$18,563,188
161	$50,275	$70,059	$120,335	$18,493,128
162	$50,086	$70,249	$120,335	$18,422,879
163	$49,895	$70,439	$120,335	$18,352,440
164	$49,705	$70,630	$120,335	$18,281,810
165	$49,513	$70,821	$120,335	$18,210,989
166	$49,321	$71,013	$120,335	$18,139,976
167	$49,129	$71,205	$120,335	$18,068,770
168	$48,936	$71,398	$120,335	$17,997,372

第14年供款共

$1,444,015

第14年利息

$599,849

第14年共還本金

$844,165

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$48,743	$71,592	$120,335	$17,925,780
170	$48,549	$71,786	$120,335	$17,853,995
171	$48,355	$71,980	$120,335	$17,782,015
172	$48,160	$72,175	$120,335	$17,709,840
173	$47,964	$72,370	$120,335	$17,637,469
174	$47,768	$72,566	$120,335	$17,564,903
175	$47,572	$72,763	$120,335	$17,492,140
176	$47,375	$72,960	$120,335	$17,419,180
177	$47,177	$73,158	$120,335	$17,346,022
178	$46,979	$73,356	$120,335	$17,272,667
179	$46,780	$73,554	$120,335	$17,199,112
180	$46,581	$73,754	$120,335	$17,125,359

第15年供款共

$1,444,015

第15年利息

$572,001

第15年共還本金

$872,013

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$46,381	$73,953	$120,335	$17,051,405
182	$46,181	$74,154	$120,335	$16,977,252
183	$45,980	$74,354	$120,335	$16,902,897
184	$45,779	$74,556	$120,335	$16,828,341
185	$45,577	$74,758	$120,335	$16,753,584
186	$45,374	$74,960	$120,335	$16,678,623
187	$45,171	$75,163	$120,335	$16,603,460
188	$44,968	$75,367	$120,335	$16,528,093
189	$44,764	$75,571	$120,335	$16,452,522
190	$44,559	$75,776	$120,335	$16,376,747
191	$44,354	$75,981	$120,335	$16,300,766
192	$44,148	$76,187	$120,335	$16,224,579

第16年供款共

$1,444,015

第16年利息

$543,235

第16年共還本金

$900,780

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$43,942	$76,393	$120,335	$16,148,186
194	$43,735	$76,600	$120,335	$16,071,586
195	$43,527	$76,807	$120,335	$15,994,779
196	$43,319	$77,015	$120,335	$15,917,764
197	$43,111	$77,224	$120,335	$15,840,540
198	$42,901	$77,433	$120,335	$15,763,106
199	$42,692	$77,643	$120,335	$15,685,464
200	$42,481	$77,853	$120,335	$15,607,611
201	$42,271	$78,064	$120,335	$15,529,547
202	$42,059	$78,275	$120,335	$15,451,271
203	$41,847	$78,487	$120,335	$15,372,784
204	$41,635	$78,700	$120,335	$15,294,084

第17年供款共

$1,444,015

第17年利息

$513,520

第17年共還本金

$930,495

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$41,421	$78,913	$120,335	$15,215,171
206	$41,208	$79,127	$120,335	$15,136,044
207	$40,993	$79,341	$120,335	$15,056,703
208	$40,779	$79,556	$120,335	$14,977,147
209	$40,563	$79,771	$120,335	$14,897,376
210	$40,347	$79,987	$120,335	$14,817,388
211	$40,130	$80,204	$120,335	$14,737,184
212	$39,913	$80,421	$120,335	$14,656,763
213	$39,695	$80,639	$120,335	$14,576,124
214	$39,477	$80,858	$120,335	$14,495,266
215	$39,258	$81,077	$120,335	$14,414,189
216	$39,038	$81,296	$120,335	$14,332,893

第18年供款共

$1,444,015

第18年利息

$482,824

第18年共還本金

$961,191

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$38,818	$81,516	$120,335	$14,251,377
218	$38,597	$81,737	$120,335	$14,169,640
219	$38,376	$81,958	$120,335	$14,087,682
220	$38,154	$82,180	$120,335	$14,005,501
221	$37,932	$82,403	$120,335	$13,923,098
222	$37,708	$82,626	$120,335	$13,840,472
223	$37,485	$82,850	$120,335	$13,757,622
224	$37,260	$83,074	$120,335	$13,674,548
225	$37,035	$83,299	$120,335	$13,591,248
226	$36,810	$83,525	$120,335	$13,507,724
227	$36,583	$83,751	$120,335	$13,423,972
228	$36,357	$83,978	$120,335	$13,339,994

第19年供款共

$1,444,015

第19年利息

$451,116

第19年共還本金

$992,899

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$36,129	$84,205	$120,335	$13,255,789
230	$35,901	$84,433	$120,335	$13,171,356
231	$35,672	$84,662	$120,335	$13,086,693
232	$35,443	$84,891	$120,335	$13,001,802
233	$35,213	$85,121	$120,335	$12,916,681
234	$34,983	$85,352	$120,335	$12,831,329
235	$34,752	$85,583	$120,335	$12,745,746
236	$34,520	$85,815	$120,335	$12,659,931
237	$34,287	$86,047	$120,335	$12,573,884
238	$34,054	$86,280	$120,335	$12,487,603
239	$33,821	$86,514	$120,335	$12,401,090
240	$33,586	$86,748	$120,335	$12,314,341

第20年供款共

$1,444,015

第20年利息

$418,361

第20年共還本金

$1,025,653

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$33,351	$86,983	$120,335	$12,227,358
242	$33,116	$87,219	$120,335	$12,140,139
243	$32,880	$87,455	$120,335	$12,052,684
244	$32,643	$87,692	$120,335	$11,964,992
245	$32,405	$87,929	$120,335	$11,877,063
246	$32,167	$88,168	$120,335	$11,788,896
247	$31,928	$88,406	$120,335	$11,700,489
248	$31,689	$88,646	$120,335	$11,611,844
249	$31,449	$88,886	$120,335	$11,522,958
250	$31,208	$89,127	$120,335	$11,433,831
251	$30,967	$89,368	$120,335	$11,344,463
252	$30,725	$89,610	$120,335	$11,254,853

第21年供款共

$1,444,015

第21年利息

$384,527

第21年共還本金

$1,059,488

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$30,482	$89,853	$120,335	$11,165,001
254	$30,239	$90,096	$120,335	$11,074,905
255	$29,995	$90,340	$120,335	$10,984,565
256	$29,750	$90,585	$120,335	$10,893,980
257	$29,505	$90,830	$120,335	$10,803,150
258	$29,259	$91,076	$120,335	$10,712,074
259	$29,012	$91,323	$120,335	$10,620,751
260	$28,765	$91,570	$120,335	$10,529,181
261	$28,517	$91,818	$120,335	$10,437,363
262	$28,268	$92,067	$120,335	$10,345,297
263	$28,019	$92,316	$120,335	$10,252,981
264	$27,768	$92,566	$120,335	$10,160,414

第22年供款共

$1,444,015

第22年利息

$349,576

第22年共還本金

$1,094,439

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$27,518	$92,817	$120,335	$10,067,598
266	$27,266	$93,068	$120,335	$9,974,530
267	$27,014	$93,320	$120,335	$9,881,209
268	$26,762	$93,573	$120,335	$9,787,636
269	$26,508	$93,826	$120,335	$9,693,810
270	$26,254	$94,080	$120,335	$9,599,730
271	$25,999	$94,335	$120,335	$9,505,394
272	$25,744	$94,591	$120,335	$9,410,804
273	$25,488	$94,847	$120,335	$9,315,957
274	$25,231	$95,104	$120,335	$9,220,853
275	$24,973	$95,361	$120,335	$9,125,491
276	$24,715	$95,620	$120,335	$9,029,872

第23年供款共

$1,444,015

第23年利息

$313,472

第23年共還本金

$1,130,543

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$24,456	$95,879	$120,335	$8,933,993
278	$24,196	$96,138	$120,335	$8,837,855
279	$23,936	$96,399	$120,335	$8,741,456
280	$23,675	$96,660	$120,335	$8,644,796
281	$23,413	$96,922	$120,335	$8,547,875
282	$23,150	$97,184	$120,335	$8,450,691
283	$22,887	$97,447	$120,335	$8,353,243
284	$22,623	$97,711	$120,335	$8,255,532
285	$22,359	$97,976	$120,335	$8,157,556
286	$22,093	$98,241	$120,335	$8,059,315
287	$21,827	$98,507	$120,335	$7,960,808
288	$21,561	$98,774	$120,335	$7,862,034

第24年供款共

$1,444,015

第24年利息

$276,177

第24年共還本金

$1,167,838

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$21,293	$99,042	$120,335	$7,762,992
290	$21,025	$99,310	$120,335	$7,663,683
291	$20,756	$99,579	$120,335	$7,564,104
292	$20,486	$99,848	$120,335	$7,464,255
293	$20,216	$100,119	$120,335	$7,364,137
294	$19,945	$100,390	$120,335	$7,263,747
295	$19,673	$100,662	$120,335	$7,163,085
296	$19,400	$100,935	$120,335	$7,062,150
297	$19,127	$101,208	$120,335	$6,960,942
298	$18,853	$101,482	$120,335	$6,859,460
299	$18,578	$101,757	$120,335	$6,757,703
300	$18,302	$102,032	$120,335	$6,655,671

第25年供款共

$1,444,015

第25年利息

$237,652

第25年共還本金

$1,206,363

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$18,026	$102,309	$120,335	$6,553,362
302	$17,749	$102,586	$120,335	$6,450,776
303	$17,471	$102,864	$120,335	$6,347,913
304	$17,192	$103,142	$120,335	$6,244,770
305	$16,913	$103,422	$120,335	$6,141,349
306	$16,633	$103,702	$120,335	$6,037,647
307	$16,352	$103,983	$120,335	$5,933,664
308	$16,070	$104,264	$120,335	$5,829,400
309	$15,788	$104,547	$120,335	$5,724,854
310	$15,505	$104,830	$120,335	$5,620,024
311	$15,221	$105,114	$120,335	$5,514,910
312	$14,936	$105,398	$120,335	$5,409,512

第26年供款共

$1,444,015

第26年利息

$197,856

第26年共還本金

$1,246,159

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,651	$105,684	$120,335	$5,303,828
314	$14,365	$105,970	$120,335	$5,197,858
315	$14,078	$106,257	$120,335	$5,091,601
316	$13,790	$106,545	$120,335	$4,985,056
317	$13,501	$106,833	$120,335	$4,878,223
318	$13,212	$107,123	$120,335	$4,771,100
319	$12,922	$107,413	$120,335	$4,663,687
320	$12,631	$107,704	$120,335	$4,555,984
321	$12,339	$107,995	$120,335	$4,447,988
322	$12,047	$108,288	$120,335	$4,339,700
323	$11,753	$108,581	$120,335	$4,231,119
324	$11,459	$108,875	$120,335	$4,122,244

第27年供款共

$1,444,015

第27年利息

$156,747

第27年共還本金

$1,287,268

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$11,164	$109,170	$120,335	$4,013,074
326	$10,869	$109,466	$120,335	$3,903,608
327	$10,572	$109,762	$120,335	$3,793,846
328	$10,275	$110,060	$120,335	$3,683,786
329	$9,977	$110,358	$120,335	$3,573,429
330	$9,678	$110,657	$120,335	$3,462,772
331	$9,378	$110,956	$120,335	$3,351,816
332	$9,078	$111,257	$120,335	$3,240,559
333	$8,777	$111,558	$120,335	$3,129,001
334	$8,474	$111,860	$120,335	$3,017,141
335	$8,171	$112,163	$120,335	$2,904,978
336	$7,868	$112,467	$120,335	$2,792,511

第28年供款共

$1,444,015

第28年利息

$114,282

第28年共還本金

$1,329,733

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,563	$112,771	$120,335	$2,679,739
338	$7,258	$113,077	$120,335	$2,566,662
339	$6,951	$113,383	$120,335	$2,453,279
340	$6,644	$113,690	$120,335	$2,339,589
341	$6,336	$113,998	$120,335	$2,225,591
342	$6,028	$114,307	$120,335	$2,111,284
343	$5,718	$114,616	$120,335	$1,996,668
344	$5,408	$114,927	$120,335	$1,881,741
345	$5,096	$115,238	$120,335	$1,766,502
346	$4,784	$115,550	$120,335	$1,650,952
347	$4,471	$115,863	$120,335	$1,535,089
348	$4,158	$116,177	$120,335	$1,418,912

第29年供款共

$1,444,015

第29年利息

$70,416

第29年共還本金

$1,373,599

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,843	$116,492	$120,335	$1,302,420
350	$3,527	$116,807	$120,335	$1,185,613
351	$3,211	$117,124	$120,335	$1,068,490
352	$2,894	$117,441	$120,335	$951,049
353	$2,576	$117,759	$120,335	$833,290
354	$2,257	$118,078	$120,335	$715,212
355	$1,937	$118,398	$120,335	$596,815
356	$1,616	$118,718	$120,335	$478,097
357	$1,295	$119,040	$120,335	$359,057
358	$972	$119,362	$120,335	$239,695
359	$649	$119,685	$120,335	$120,010
360	$325	$120,010	$120,335	$0

第30年供款共

$1,444,015

第30年利息

$25,103

第30年共還本金

$1,418,912

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$24,000,438

免責聲明

筍盤推介

按揭保險費
info