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$21,268,380

每月供款
$91,940

首期

$-12,160,000

總貸款額

$20,160,000

總利息

$12,938,380

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,830,000

按月供比率計算

$183,880

置業成本總預算

HK$-11,830,000

首期

$-12,160,000
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

$183,880

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

馬鞍山新港城

thumb_up

極高層開揚居高臨下向南球場景三房企理

實

527 呎

@14,231

建

696 呎

@10,776

local_fire_department 至HIT

售$750 萬

實

527 呎

@14,231

建

696 呎

@10,776

售$750 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣

thumb_up

🌟優質筍盤🌟誠意還價即成 [正南] 鳳凰樓🦚方正實用-特高樓底 [ 特大一房兩廳 ].

實

467 呎

@16,381

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

售$765 萬

實

467 呎

@16,381

售$765 萬

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

馬鞍山迎海第02期星灣第20座

thumb_up

海星灣大2房半

實

564 呎

@15,957

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

售$900 萬

實

564 呎

@15,957

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

沙田碧濤花園第02期 B座富臨閣

thumb_up

碧濤花園開揚河景3房

實

812 呎

@9,852

建

1,146 呎

@6,981

local_fire_department 至HIT directions_run 日內即走

售$800 萬

實

812 呎

@9,852

建

1,146 呎

@6,981

售$800 萬

local_fire_department 至HIT directions_run 日內即走

沙田富豪花園

thumb_up

優質開揚河景三房🌊🌊

實

560 呎

@12,500

建

808 呎

@8,663

local_fire_department 至HIT

售$700 萬

實

560 呎

@12,500

建

808 呎

@8,663

售$700 萬

local_fire_department 至HIT

馬鞍山泓碧

thumb_up

全新屋苑 2房海景清靜舒適

實

504 呎

@16,865

local_fire_department 至HIT hotel_class 樓王

售$850 萬

實

504 呎

@16,865

售$850 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山聽濤雅苑第07座

thumb_up

聽濤雅苑~大積池海兩房~罕有放盤~

實

526 呎

@14,829

建

656 呎

@11,890

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

526 呎

@14,829

建

656 呎

@11,890

售$780 萬

local_fire_department 至HIT hotel_class 樓王

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,997

local_fire_department 至HIT local_offer 低水筍價

售$850 萬

實

654 呎

@12,997

售$850 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣連租約

實

523 呎

@14,111

local_fire_department 至HIT

售$738 萬

實

523 呎

@14,111

售$738 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

沙田田園閣

thumb_up

新淨廚廁舒適　優質向東闊落三房套🏠🏠　

實

633 呎

@11,848

建

846 呎

@8,865

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

633 呎

@11,848

建

846 呎

@8,865

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山泓碧第03座

thumb_up

泓碧

實

518 呎

@13,900

local_fire_department 至HIT

售$720 萬

實

518 呎

@13,900

售$720 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$120,656	$92,715	$75,977	$64,843
1.500	$125,142	$97,281	$80,627	$69,576
2.000	$129,731	$101,986	$85,449	$74,515
2.500	$134,425	$106,828	$90,441	$79,656
3.000	$139,221	$111,807	$95,601	$84,995
3.500	$144,120	$116,920	$100,926	$90,527
3.625	$145,361	$118,219	$102,282	$91,940
4.000	$149,121	$122,166	$106,412	$96,247
4.500	$154,223	$127,542	$112,056	$102,148
5.000	$159,424	$133,047	$117,853	$108,223
5.500	$164,724	$138,678	$123,800	$114,466
6.000	$170,122	$144,433	$129,891	$120,869

每月供款$91,940

年期

30年

貸款金額

$20,160,000

總利息

$12,938,380

總貸款連利息

$33,098,380

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$60,900	$31,040	$91,940	$20,128,960
2	$60,806	$31,134	$91,940	$20,097,826
3	$60,712	$31,228	$91,940	$20,066,599
4	$60,618	$31,322	$91,940	$20,035,276
5	$60,523	$31,417	$91,940	$20,003,860
6	$60,428	$31,512	$91,940	$19,972,348
7	$60,333	$31,607	$91,940	$19,940,741
8	$60,238	$31,702	$91,940	$19,909,039
9	$60,142	$31,798	$91,940	$19,877,241
10	$60,046	$31,894	$91,940	$19,845,347
11	$59,949	$31,990	$91,940	$19,813,356
12	$59,853	$32,087	$91,940	$19,781,269

第1年供款共

$1,103,279

第1年利息

$724,549

第1年共還本金

$378,731

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$59,756	$32,184	$91,940	$19,749,085
14	$59,659	$32,281	$91,940	$19,716,804
15	$59,561	$32,379	$91,940	$19,684,425
16	$59,463	$32,477	$91,940	$19,651,949
17	$59,365	$32,575	$91,940	$19,619,374
18	$59,267	$32,673	$91,940	$19,586,701
19	$59,168	$32,772	$91,940	$19,553,929
20	$59,069	$32,871	$91,940	$19,521,058
21	$58,970	$32,970	$91,940	$19,488,088
22	$58,870	$33,070	$91,940	$19,455,019
23	$58,770	$33,170	$91,940	$19,421,849
24	$58,670	$33,270	$91,940	$19,388,579

第2年供款共

$1,103,279

第2年利息

$710,589

第2年共還本金

$392,690

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$58,570	$33,370	$91,940	$19,355,209
26	$58,469	$33,471	$91,940	$19,321,738
27	$58,368	$33,572	$91,940	$19,288,166
28	$58,266	$33,674	$91,940	$19,254,492
29	$58,165	$33,775	$91,940	$19,220,717
30	$58,063	$33,877	$91,940	$19,186,839
31	$57,960	$33,980	$91,940	$19,152,860
32	$57,858	$34,082	$91,940	$19,118,777
33	$57,755	$34,185	$91,940	$19,084,592
34	$57,651	$34,289	$91,940	$19,050,304
35	$57,548	$34,392	$91,940	$19,015,911
36	$57,444	$34,496	$91,940	$18,981,415

第3年供款共

$1,103,279

第3年利息

$696,115

第3年共還本金

$407,164

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$57,340	$34,600	$91,940	$18,946,815
38	$57,235	$34,705	$91,940	$18,912,110
39	$57,130	$34,810	$91,940	$18,877,301
40	$57,025	$34,915	$91,940	$18,842,386
41	$56,920	$35,020	$91,940	$18,807,366
42	$56,814	$35,126	$91,940	$18,772,240
43	$56,708	$35,232	$91,940	$18,737,008
44	$56,601	$35,339	$91,940	$18,701,669
45	$56,495	$35,445	$91,940	$18,666,224
46	$56,388	$35,552	$91,940	$18,630,671
47	$56,280	$35,660	$91,940	$18,595,012
48	$56,172	$35,768	$91,940	$18,559,244

第4年供款共

$1,103,279

第4年利息

$681,108

第4年共還本金

$422,171

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$56,064	$35,876	$91,940	$18,523,368
50	$55,956	$35,984	$91,940	$18,487,385
51	$55,847	$36,093	$91,940	$18,451,292
52	$55,738	$36,202	$91,940	$18,415,090
53	$55,629	$36,311	$91,940	$18,378,779
54	$55,519	$36,421	$91,940	$18,342,358
55	$55,409	$36,531	$91,940	$18,305,828
56	$55,299	$36,641	$91,940	$18,269,187
57	$55,188	$36,752	$91,940	$18,232,435
58	$55,077	$36,863	$91,940	$18,195,572
59	$54,966	$36,974	$91,940	$18,158,598
60	$54,854	$37,086	$91,940	$18,121,512

第5年供款共

$1,103,279

第5年利息

$665,547

第5年共還本金

$437,732

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$54,742	$37,198	$91,940	$18,084,314
62	$54,630	$37,310	$91,940	$18,047,004
63	$54,517	$37,423	$91,940	$18,009,581
64	$54,404	$37,536	$91,940	$17,972,045
65	$54,291	$37,649	$91,940	$17,934,396
66	$54,177	$37,763	$91,940	$17,896,632
67	$54,063	$37,877	$91,940	$17,858,755
68	$53,948	$37,992	$91,940	$17,820,764
69	$53,834	$38,106	$91,940	$17,782,657
70	$53,718	$38,221	$91,940	$17,744,436
71	$53,603	$38,337	$91,940	$17,706,099
72	$53,487	$38,453	$91,940	$17,667,646

第6年供款共

$1,103,279

第6年利息

$649,413

第6年共還本金

$453,866

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$53,371	$38,569	$91,940	$17,629,077
74	$53,255	$38,685	$91,940	$17,590,392
75	$53,138	$38,802	$91,940	$17,551,589
76	$53,020	$38,920	$91,940	$17,512,670
77	$52,903	$39,037	$91,940	$17,473,633
78	$52,785	$39,155	$91,940	$17,434,478
79	$52,667	$39,273	$91,940	$17,395,204
80	$52,548	$39,392	$91,940	$17,355,813
81	$52,429	$39,511	$91,940	$17,316,302
82	$52,310	$39,630	$91,940	$17,276,671
83	$52,190	$39,750	$91,940	$17,236,921
84	$52,070	$39,870	$91,940	$17,197,051

第7年供款共

$1,103,279

第7年利息

$632,685

第7年共還本金

$470,595

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$51,949	$39,991	$91,940	$17,157,061
86	$51,829	$40,111	$91,940	$17,116,949
87	$51,707	$40,232	$91,940	$17,076,717
88	$51,586	$40,354	$91,940	$17,036,363
89	$51,464	$40,476	$91,940	$16,995,887
90	$51,342	$40,598	$91,940	$16,955,289
91	$51,219	$40,721	$91,940	$16,914,568
92	$51,096	$40,844	$91,940	$16,873,724
93	$50,973	$40,967	$91,940	$16,832,757
94	$50,849	$41,091	$91,940	$16,791,666
95	$50,725	$41,215	$91,940	$16,750,451
96	$50,600	$41,340	$91,940	$16,709,111

第8年供款共

$1,103,279

第8年利息

$615,339

第8年共還本金

$487,940

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$50,475	$41,465	$91,940	$16,667,647
98	$50,350	$41,590	$91,940	$16,626,057
99	$50,225	$41,715	$91,940	$16,584,341
100	$50,099	$41,841	$91,940	$16,542,500
101	$49,972	$41,968	$91,940	$16,500,532
102	$49,845	$42,095	$91,940	$16,458,438
103	$49,718	$42,222	$91,940	$16,416,216
104	$49,591	$42,349	$91,940	$16,373,867
105	$49,463	$42,477	$91,940	$16,331,389
106	$49,334	$42,606	$91,940	$16,288,784
107	$49,206	$42,734	$91,940	$16,246,050
108	$49,077	$42,863	$91,940	$16,203,186

第9年供款共

$1,103,279

第9年利息

$597,354

第9年共還本金

$505,925

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$48,947	$42,993	$91,940	$16,160,193
110	$48,817	$43,123	$91,940	$16,117,071
111	$48,687	$43,253	$91,940	$16,073,818
112	$48,556	$43,384	$91,940	$16,030,434
113	$48,425	$43,515	$91,940	$15,986,920
114	$48,294	$43,646	$91,940	$15,943,273
115	$48,162	$43,778	$91,940	$15,899,495
116	$48,030	$43,910	$91,940	$15,855,585
117	$47,897	$44,043	$91,940	$15,811,542
118	$47,764	$44,176	$91,940	$15,767,366
119	$47,631	$44,309	$91,940	$15,723,057
120	$47,497	$44,443	$91,940	$15,678,614

第10年供款共

$1,103,279

第10年利息

$578,707

第10年共還本金

$524,572

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$47,362	$44,577	$91,940	$15,634,036
122	$47,228	$44,712	$91,940	$15,589,324
123	$47,093	$44,847	$91,940	$15,544,477
124	$46,957	$44,983	$91,940	$15,499,494
125	$46,821	$45,119	$91,940	$15,454,376
126	$46,685	$45,255	$91,940	$15,409,121
127	$46,548	$45,392	$91,940	$15,363,730
128	$46,411	$45,529	$91,940	$15,318,201
129	$46,274	$45,666	$91,940	$15,272,535
130	$46,136	$45,804	$91,940	$15,226,730
131	$45,997	$45,943	$91,940	$15,180,788
132	$45,859	$46,081	$91,940	$15,134,707

第11年供款共

$1,103,279

第11年利息

$559,372

第11年共還本金

$543,907

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$45,719	$46,221	$91,940	$15,088,486
134	$45,580	$46,360	$91,940	$15,042,126
135	$45,440	$46,500	$91,940	$14,995,626
136	$45,299	$46,641	$91,940	$14,948,985
137	$45,158	$46,782	$91,940	$14,902,204
138	$45,017	$46,923	$91,940	$14,855,281
139	$44,875	$47,065	$91,940	$14,808,216
140	$44,733	$47,207	$91,940	$14,761,009
141	$44,591	$47,349	$91,940	$14,713,660
142	$44,448	$47,492	$91,940	$14,666,167
143	$44,304	$47,636	$91,940	$14,618,532
144	$44,160	$47,780	$91,940	$14,570,752

第12年供款共

$1,103,279

第12年利息

$539,324

第12年共還本金

$563,955

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$44,016	$47,924	$91,940	$14,522,828
146	$43,871	$48,069	$91,940	$14,474,759
147	$43,726	$48,214	$91,940	$14,426,545
148	$43,580	$48,360	$91,940	$14,378,185
149	$43,434	$48,506	$91,940	$14,329,679
150	$43,288	$48,652	$91,940	$14,281,027
151	$43,141	$48,799	$91,940	$14,232,227
152	$42,993	$48,947	$91,940	$14,183,281
153	$42,845	$49,095	$91,940	$14,134,186
154	$42,697	$49,243	$91,940	$14,084,943
155	$42,548	$49,392	$91,940	$14,035,551
156	$42,399	$49,541	$91,940	$13,986,010

第13年供款共

$1,103,279

第13年利息

$518,538

第13年共還本金

$584,741

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$42,249	$49,691	$91,940	$13,936,320
158	$42,099	$49,841	$91,940	$13,886,479
159	$41,949	$49,991	$91,940	$13,836,488
160	$41,798	$50,142	$91,940	$13,786,346
161	$41,646	$50,294	$91,940	$13,736,052
162	$41,494	$50,446	$91,940	$13,685,607
163	$41,342	$50,598	$91,940	$13,635,009
164	$41,189	$50,751	$91,940	$13,584,258
165	$41,036	$50,904	$91,940	$13,533,354
166	$40,882	$51,058	$91,940	$13,482,296
167	$40,728	$51,212	$91,940	$13,431,083
168	$40,573	$51,367	$91,940	$13,379,717

第14年供款共

$1,103,279

第14年利息

$496,985

第14年共還本金

$606,294

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$40,418	$51,522	$91,940	$13,328,195
170	$40,262	$51,678	$91,940	$13,276,517
171	$40,106	$51,834	$91,940	$13,224,683
172	$39,950	$51,990	$91,940	$13,172,693
173	$39,793	$52,147	$91,940	$13,120,545
174	$39,635	$52,305	$91,940	$13,068,240
175	$39,477	$52,463	$91,940	$13,015,777
176	$39,318	$52,621	$91,940	$12,963,156
177	$39,160	$52,780	$91,940	$12,910,375
178	$39,000	$52,940	$91,940	$12,857,436
179	$38,840	$53,100	$91,940	$12,804,336
180	$38,680	$53,260	$91,940	$12,751,076

第15年供款共

$1,103,279

第15年利息

$474,638

第15年共還本金

$628,641

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$38,519	$53,421	$91,940	$12,697,655
182	$38,357	$53,582	$91,940	$12,644,072
183	$38,196	$53,744	$91,940	$12,590,328
184	$38,033	$53,907	$91,940	$12,536,421
185	$37,870	$54,070	$91,940	$12,482,352
186	$37,707	$54,233	$91,940	$12,428,119
187	$37,543	$54,397	$91,940	$12,373,722
188	$37,379	$54,561	$91,940	$12,319,161
189	$37,214	$54,726	$91,940	$12,264,435
190	$37,049	$54,891	$91,940	$12,209,544
191	$36,883	$55,057	$91,940	$12,154,487
192	$36,717	$55,223	$91,940	$12,099,264

第16年供款共

$1,103,279

第16年利息

$451,468

第16年共還本金

$651,812

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$36,550	$55,390	$91,940	$12,043,874
194	$36,383	$55,557	$91,940	$11,988,317
195	$36,215	$55,725	$91,940	$11,932,591
196	$36,046	$55,894	$91,940	$11,876,698
197	$35,878	$56,062	$91,940	$11,820,635
198	$35,708	$56,232	$91,940	$11,764,404
199	$35,538	$56,402	$91,940	$11,708,002
200	$35,368	$56,572	$91,940	$11,651,430
201	$35,197	$56,743	$91,940	$11,594,687
202	$35,026	$56,914	$91,940	$11,537,773
203	$34,854	$57,086	$91,940	$11,480,686
204	$34,681	$57,259	$91,940	$11,423,428

第17年供款共

$1,103,279

第17年利息

$427,443

第17年共還本金

$675,836

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$34,508	$57,432	$91,940	$11,365,996
206	$34,335	$57,605	$91,940	$11,308,391
207	$34,161	$57,779	$91,940	$11,250,612
208	$33,986	$57,954	$91,940	$11,192,658
209	$33,811	$58,129	$91,940	$11,134,529
210	$33,636	$58,304	$91,940	$11,076,225
211	$33,459	$58,481	$91,940	$11,017,744
212	$33,283	$58,657	$91,940	$10,959,087
213	$33,106	$58,834	$91,940	$10,900,253
214	$32,928	$59,012	$91,940	$10,841,241
215	$32,750	$59,190	$91,940	$10,782,050
216	$32,571	$59,369	$91,940	$10,722,681

第18年供款共

$1,103,279

第18年利息

$402,533

第18年共還本金

$700,747

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$32,391	$59,549	$91,940	$10,663,133
218	$32,212	$59,728	$91,940	$10,603,404
219	$32,031	$59,909	$91,940	$10,543,495
220	$31,850	$60,090	$91,940	$10,483,406
221	$31,669	$60,271	$91,940	$10,423,134
222	$31,487	$60,453	$91,940	$10,362,681
223	$31,304	$60,636	$91,940	$10,302,045
224	$31,121	$60,819	$91,940	$10,241,226
225	$30,937	$61,003	$91,940	$10,180,223
226	$30,753	$61,187	$91,940	$10,119,036
227	$30,568	$61,372	$91,940	$10,057,664
228	$30,383	$61,557	$91,940	$9,996,106

第19年供款共

$1,103,279

第19年利息

$376,704

第19年共還本金

$726,575

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$30,197	$61,743	$91,940	$9,934,363
230	$30,010	$61,930	$91,940	$9,872,433
231	$29,823	$62,117	$91,940	$9,810,316
232	$29,635	$62,305	$91,940	$9,748,011
233	$29,447	$62,493	$91,940	$9,685,518
234	$29,258	$62,682	$91,940	$9,622,837
235	$29,069	$62,871	$91,940	$9,559,966
236	$28,879	$63,061	$91,940	$9,496,905
237	$28,689	$63,251	$91,940	$9,433,654
238	$28,497	$63,442	$91,940	$9,370,211
239	$28,306	$63,634	$91,940	$9,306,577
240	$28,114	$63,826	$91,940	$9,242,751

第20年供款共

$1,103,279

第20年利息

$349,924

第20年共還本金

$753,355

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$27,921	$64,019	$91,940	$9,178,732
242	$27,727	$64,213	$91,940	$9,114,519
243	$27,533	$64,406	$91,940	$9,050,113
244	$27,339	$64,601	$91,940	$8,985,512
245	$27,144	$64,796	$91,940	$8,920,715
246	$26,948	$64,992	$91,940	$8,855,723
247	$26,752	$65,188	$91,940	$8,790,535
248	$26,555	$65,385	$91,940	$8,725,150
249	$26,357	$65,583	$91,940	$8,659,567
250	$26,159	$65,781	$91,940	$8,593,786
251	$25,960	$65,980	$91,940	$8,527,807
252	$25,761	$66,179	$91,940	$8,461,628

第21年供款共

$1,103,279

第21年利息

$322,156

第21年共還本金

$781,123

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$25,561	$66,379	$91,940	$8,395,249
254	$25,361	$66,579	$91,940	$8,328,670
255	$25,160	$66,780	$91,940	$8,261,889
256	$24,958	$66,982	$91,940	$8,194,907
257	$24,755	$67,184	$91,940	$8,127,723
258	$24,552	$67,387	$91,940	$8,060,335
259	$24,349	$67,591	$91,940	$7,992,744
260	$24,145	$67,795	$91,940	$7,924,949
261	$23,940	$68,000	$91,940	$7,856,949
262	$23,735	$68,205	$91,940	$7,788,744
263	$23,528	$68,411	$91,940	$7,720,332
264	$23,322	$68,618	$91,940	$7,651,714

第22年供款共

$1,103,279

第22年利息

$293,366

第22年共還本金

$809,914

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$23,115	$68,825	$91,940	$7,582,889
266	$22,907	$69,033	$91,940	$7,513,856
267	$22,698	$69,242	$91,940	$7,444,614
268	$22,489	$69,451	$91,940	$7,375,163
269	$22,279	$69,661	$91,940	$7,305,502
270	$22,069	$69,871	$91,940	$7,235,631
271	$21,858	$70,082	$91,940	$7,165,548
272	$21,646	$70,294	$91,940	$7,095,254
273	$21,434	$70,506	$91,940	$7,024,748
274	$21,221	$70,719	$91,940	$6,954,029
275	$21,007	$70,933	$91,940	$6,883,096
276	$20,793	$71,147	$91,940	$6,811,948

第23年供款共

$1,103,279

第23年利息

$263,513

第23年共還本金

$839,766

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$20,578	$71,362	$91,940	$6,740,586
278	$20,362	$71,578	$91,940	$6,669,008
279	$20,146	$71,794	$91,940	$6,597,214
280	$19,929	$72,011	$91,940	$6,525,204
281	$19,712	$72,228	$91,940	$6,452,975
282	$19,493	$72,447	$91,940	$6,380,529
283	$19,275	$72,665	$91,940	$6,307,863
284	$19,055	$72,885	$91,940	$6,234,978
285	$18,835	$73,105	$91,940	$6,161,873
286	$18,614	$73,326	$91,940	$6,088,547
287	$18,392	$73,547	$91,940	$6,015,000
288	$18,170	$73,770	$91,940	$5,941,230

第24年供款共

$1,103,279

第24年利息

$232,561

第24年共還本金

$870,718

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,947	$73,992	$91,940	$5,867,238
290	$17,724	$74,216	$91,940	$5,793,022
291	$17,500	$74,440	$91,940	$5,718,581
292	$17,275	$74,665	$91,940	$5,643,916
293	$17,049	$74,891	$91,940	$5,569,026
294	$16,823	$75,117	$91,940	$5,493,909
295	$16,596	$75,344	$91,940	$5,418,565
296	$16,369	$75,571	$91,940	$5,342,994
297	$16,140	$75,800	$91,940	$5,267,194
298	$15,911	$76,029	$91,940	$5,191,166
299	$15,682	$76,258	$91,940	$5,114,907
300	$15,451	$76,489	$91,940	$5,038,419

第25年供款共

$1,103,279

第25年利息

$200,468

第25年共還本金

$902,812

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$15,220	$76,720	$91,940	$4,961,699
302	$14,988	$76,951	$91,940	$4,884,747
303	$14,756	$77,184	$91,940	$4,807,563
304	$14,523	$77,417	$91,940	$4,730,146
305	$14,289	$77,651	$91,940	$4,652,495
306	$14,054	$77,886	$91,940	$4,574,610
307	$13,819	$78,121	$91,940	$4,496,489
308	$13,583	$78,357	$91,940	$4,418,132
309	$13,346	$78,594	$91,940	$4,339,539
310	$13,109	$78,831	$91,940	$4,260,708
311	$12,871	$79,069	$91,940	$4,181,639
312	$12,632	$79,308	$91,940	$4,102,331

第26年供款共

$1,103,279

第26年利息

$167,192

第26年共還本金

$936,088

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,392	$79,547	$91,940	$4,022,783
314	$12,152	$79,788	$91,940	$3,942,996
315	$11,911	$80,029	$91,940	$3,862,967
316	$11,669	$80,271	$91,940	$3,782,696
317	$11,427	$80,513	$91,940	$3,702,183
318	$11,184	$80,756	$91,940	$3,621,427
319	$10,940	$81,000	$91,940	$3,540,427
320	$10,695	$81,245	$91,940	$3,459,182
321	$10,450	$81,490	$91,940	$3,377,691
322	$10,203	$81,736	$91,940	$3,295,955
323	$9,957	$81,983	$91,940	$3,213,972
324	$9,709	$82,231	$91,940	$3,131,740

第27年供款共

$1,103,279

第27年利息

$132,689

第27年共還本金

$970,590

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,460	$82,479	$91,940	$3,049,261
326	$9,211	$82,729	$91,940	$2,966,532
327	$8,961	$82,979	$91,940	$2,883,554
328	$8,711	$83,229	$91,940	$2,800,325
329	$8,459	$83,481	$91,940	$2,716,844
330	$8,207	$83,733	$91,940	$2,633,111
331	$7,954	$83,986	$91,940	$2,549,125
332	$7,700	$84,239	$91,940	$2,464,886
333	$7,446	$84,494	$91,940	$2,380,392
334	$7,191	$84,749	$91,940	$2,295,643
335	$6,935	$85,005	$91,940	$2,210,638
336	$6,678	$85,262	$91,940	$2,125,376

第28年供款共

$1,103,279

第28年利息

$96,915

第28年共還本金

$1,006,365

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,420	$85,520	$91,940	$2,039,856
338	$6,162	$85,778	$91,940	$1,954,078
339	$5,903	$86,037	$91,940	$1,868,041
340	$5,643	$86,297	$91,940	$1,781,744
341	$5,382	$86,558	$91,940	$1,695,187
342	$5,121	$86,819	$91,940	$1,608,368
343	$4,859	$87,081	$91,940	$1,521,286
344	$4,596	$87,344	$91,940	$1,433,942
345	$4,332	$87,608	$91,940	$1,346,334
346	$4,067	$87,873	$91,940	$1,258,461
347	$3,802	$88,138	$91,940	$1,170,323
348	$3,535	$88,405	$91,940	$1,081,918

第29年供款共

$1,103,279

第29年利息

$59,822

第29年共還本金

$1,043,458

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,268	$88,672	$91,940	$993,246
350	$3,000	$88,940	$91,940	$904,307
351	$2,732	$89,208	$91,940	$815,099
352	$2,462	$89,478	$91,940	$725,621
353	$2,192	$89,748	$91,940	$635,873
354	$1,921	$90,019	$91,940	$545,854
355	$1,649	$90,291	$91,940	$455,563
356	$1,376	$90,564	$91,940	$364,999
357	$1,103	$90,837	$91,940	$274,162
358	$828	$91,112	$91,940	$183,050
359	$553	$91,387	$91,940	$91,663
360	$277	$91,663	$91,940	$0

第30年供款共

$1,103,279

第30年利息

$21,361

第30年共還本金

$1,081,918

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$21,268,380

免責聲明

筍盤推介

按揭保險費
info