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$20,846,186

每月供款
$91,157

首期

$-12,300,000

總貸款額

$20,300,000

總利息

$12,516,186

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,970,000

按月供比率計算

$182,312

置業成本總預算

HK$-11,970,000

首期

$-12,300,000
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

$182,312

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

將軍澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房梗廚有齊山景海景球場景

實

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

541 呎

@14,787

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山雲海第01期香海臺第01座

thumb_up

低密度豪宅內園池景靚靚一房

實

382 呎

@18,325

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$700 萬

實

382 呎

@18,325

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

沙田壹號雲頂【環境清幽罕有兩房放盤】

thumb_up

壹號雲頂【環境清幽罕有兩房放盤】

實

591 呎

@14,890

建

797 呎

@11,041

local_fire_department 至HIT

售$880 萬

實

591 呎

@14,890

建

797 呎

@11,041

售$880 萬

local_fire_department 至HIT

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

馬鞍山泓碧第03座

thumb_up

泓碧 2房靚裝

實

483 呎

@16,563

local_fire_department 至HIT

售$800 萬

實

483 呎

@16,563

售$800 萬

local_fire_department 至HIT

馬鞍山泓碧

thumb_up

泓碧！兩房新淨~買樓必需！

實

517 呎

@15,087

directions_run 日內即走

售$780 萬

實

517 呎

@15,087

售$780 萬

directions_run 日內即走

沙田柏傲莊 I

thumb_up

露台開揚一房, 預約參觀

實

350 呎

@21,086

local_fire_department 至HIT verified 首置必買

售$738 萬

實

350 呎

@21,086

售$738 萬

local_fire_department 至HIT verified 首置必買

馬鞍山曉峰灣畔第05座極高層

thumb_up

曉峰灣畔第05座

實

510 呎

@14,706

建

643 呎

@11,664

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

510 呎

@14,706

建

643 呎

@11,664

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

大埔嵐山

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,811

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$830 萬

實

942 呎

@8,811

售$830 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

西貢逸瓏園

thumb_up

西貢市中心低密度豪宅

實

662 呎

@13,595

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

售$900 萬

實

662 呎

@13,595

售$900 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,661

建

718 呎

@10,446

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$750 萬

實

549 呎

@13,661

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$121,494	$93,359	$76,505	$65,293
1.500	$126,011	$97,957	$81,187	$70,059
2.000	$130,632	$102,694	$86,042	$75,033
2.500	$135,358	$107,570	$91,069	$80,210
3.000	$140,188	$112,583	$96,265	$85,586
3.500	$145,121	$117,732	$101,627	$91,156
4.000	$150,157	$123,014	$107,151	$96,915
4.500	$155,294	$128,428	$112,834	$102,857
5.000	$160,531	$133,971	$118,672	$108,975
5.500	$165,868	$139,641	$124,660	$115,261
6.000	$171,303	$145,436	$130,793	$121,709

每月供款$91,157

年期

30年

貸款金額

$20,300,000

總利息

$12,516,186

總貸款連利息

$32,816,186

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$59,208	$31,948	$91,156	$20,268,052
2	$59,115	$32,041	$91,156	$20,236,011
3	$59,022	$32,134	$91,156	$20,203,877
4	$58,928	$32,228	$91,156	$20,171,649
5	$58,834	$32,322	$91,156	$20,139,327
6	$58,740	$32,416	$91,156	$20,106,910
7	$58,645	$32,511	$91,156	$20,074,399
8	$58,550	$32,606	$91,156	$20,041,794
9	$58,455	$32,701	$91,156	$20,009,093
10	$58,360	$32,796	$91,156	$19,976,297
11	$58,264	$32,892	$91,156	$19,943,405
12	$58,168	$32,988	$91,156	$19,910,417

第1年供款共

$1,093,873

第1年利息

$704,290

第1年共還本金

$389,583

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$58,072	$33,084	$91,156	$19,877,333
14	$57,976	$33,181	$91,156	$19,844,152
15	$57,879	$33,277	$91,156	$19,810,875
16	$57,782	$33,374	$91,156	$19,777,501
17	$57,684	$33,472	$91,156	$19,744,029
18	$57,587	$33,569	$91,156	$19,710,460
19	$57,489	$33,667	$91,156	$19,676,793
20	$57,391	$33,765	$91,156	$19,643,027
21	$57,292	$33,864	$91,156	$19,609,163
22	$57,193	$33,963	$91,156	$19,575,201
23	$57,094	$34,062	$91,156	$19,541,139
24	$56,995	$34,161	$91,156	$19,506,978

第2年供款共

$1,093,873

第2年利息

$690,434

第2年共還本金

$403,439

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$56,895	$34,261	$91,156	$19,472,717
26	$56,795	$34,361	$91,156	$19,438,356
27	$56,695	$34,461	$91,156	$19,403,896
28	$56,595	$34,561	$91,156	$19,369,334
29	$56,494	$34,662	$91,156	$19,334,672
30	$56,393	$34,763	$91,156	$19,299,909
31	$56,291	$34,865	$91,156	$19,265,044
32	$56,190	$34,966	$91,156	$19,230,078
33	$56,088	$35,068	$91,156	$19,195,009
34	$55,985	$35,171	$91,156	$19,159,839
35	$55,883	$35,273	$91,156	$19,124,565
36	$55,780	$35,376	$91,156	$19,089,189

第3年供款共

$1,093,873

第3年利息

$676,084

第3年共還本金

$417,788

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$55,677	$35,479	$91,156	$19,053,710
38	$55,573	$35,583	$91,156	$19,018,127
39	$55,470	$35,687	$91,156	$18,982,441
40	$55,365	$35,791	$91,156	$18,946,650
41	$55,261	$35,895	$91,156	$18,910,755
42	$55,156	$36,000	$91,156	$18,874,755
43	$55,051	$36,105	$91,156	$18,838,651
44	$54,946	$36,210	$91,156	$18,802,441
45	$54,840	$36,316	$91,156	$18,766,125
46	$54,735	$36,422	$91,156	$18,729,704
47	$54,628	$36,528	$91,156	$18,693,176
48	$54,522	$36,634	$91,156	$18,656,542

第4年供款共

$1,093,873

第4年利息

$661,225

第4年共還本金

$432,648

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$54,415	$36,741	$91,156	$18,619,800
50	$54,308	$36,848	$91,156	$18,582,952
51	$54,200	$36,956	$91,156	$18,545,996
52	$54,092	$37,064	$91,156	$18,508,933
53	$53,984	$37,172	$91,156	$18,471,761
54	$53,876	$37,280	$91,156	$18,434,481
55	$53,767	$37,389	$91,156	$18,397,092
56	$53,658	$37,498	$91,156	$18,359,594
57	$53,549	$37,607	$91,156	$18,321,987
58	$53,439	$37,717	$91,156	$18,284,270
59	$53,329	$37,827	$91,156	$18,246,443
60	$53,219	$37,937	$91,156	$18,208,506

第5年供款共

$1,093,873

第5年利息

$645,837

第5年共還本金

$448,036

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$53,108	$38,048	$91,156	$18,170,458
62	$52,997	$38,159	$91,156	$18,132,299
63	$52,886	$38,270	$91,156	$18,094,029
64	$52,774	$38,382	$91,156	$18,055,647
65	$52,662	$38,494	$91,156	$18,017,153
66	$52,550	$38,606	$91,156	$17,978,547
67	$52,437	$38,719	$91,156	$17,939,828
68	$52,324	$38,832	$91,156	$17,900,997
69	$52,211	$38,945	$91,156	$17,862,052
70	$52,098	$39,058	$91,156	$17,822,994
71	$51,984	$39,172	$91,156	$17,783,821
72	$51,869	$39,287	$91,156	$17,744,535

第6年供款共

$1,093,873

第6年利息

$629,902

第6年共還本金

$463,971

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$51,755	$39,401	$91,156	$17,705,134
74	$51,640	$39,516	$91,156	$17,665,617
75	$51,525	$39,631	$91,156	$17,625,986
76	$51,409	$39,747	$91,156	$17,586,239
77	$51,293	$39,863	$91,156	$17,546,376
78	$51,177	$39,979	$91,156	$17,506,397
79	$51,060	$40,096	$91,156	$17,466,301
80	$50,943	$40,213	$91,156	$17,426,089
81	$50,826	$40,330	$91,156	$17,385,759
82	$50,708	$40,448	$91,156	$17,345,311
83	$50,590	$40,566	$91,156	$17,304,745
84	$50,472	$40,684	$91,156	$17,264,062

第7年供款共

$1,093,873

第7年利息

$613,400

第7年共還本金

$480,473

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$50,354	$40,803	$91,156	$17,223,259
86	$50,235	$40,922	$91,156	$17,182,337
87	$50,115	$41,041	$91,156	$17,141,297
88	$49,995	$41,161	$91,156	$17,100,136
89	$49,875	$41,281	$91,156	$17,058,855
90	$49,755	$41,401	$91,156	$17,017,454
91	$49,634	$41,522	$91,156	$16,975,932
92	$49,513	$41,643	$91,156	$16,934,289
93	$49,392	$41,764	$91,156	$16,892,525
94	$49,270	$41,886	$91,156	$16,850,639
95	$49,148	$42,008	$91,156	$16,808,630
96	$49,025	$42,131	$91,156	$16,766,500

第8年供款共

$1,093,873

第8年利息

$596,311

第8年共還本金

$497,562

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$48,902	$42,254	$91,156	$16,724,246
98	$48,779	$42,377	$91,156	$16,681,869
99	$48,655	$42,501	$91,156	$16,639,368
100	$48,531	$42,625	$91,156	$16,596,744
101	$48,407	$42,749	$91,156	$16,553,995
102	$48,282	$42,874	$91,156	$16,511,121
103	$48,157	$42,999	$91,156	$16,468,122
104	$48,032	$43,124	$91,156	$16,424,998
105	$47,906	$43,250	$91,156	$16,381,749
106	$47,780	$43,376	$91,156	$16,338,373
107	$47,654	$43,502	$91,156	$16,294,870
108	$47,527	$43,629	$91,156	$16,251,241

第9年供款共

$1,093,873

第9年利息

$578,614

第9年共還本金

$515,259

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$47,399	$43,757	$91,156	$16,207,484
110	$47,272	$43,884	$91,156	$16,163,600
111	$47,144	$44,012	$91,156	$16,119,588
112	$47,015	$44,141	$91,156	$16,075,447
113	$46,887	$44,269	$91,156	$16,031,178
114	$46,758	$44,398	$91,156	$15,986,779
115	$46,628	$44,528	$91,156	$15,942,251
116	$46,498	$44,658	$91,156	$15,897,593
117	$46,368	$44,788	$91,156	$15,852,805
118	$46,237	$44,919	$91,156	$15,807,887
119	$46,106	$45,050	$91,156	$15,762,837
120	$45,975	$45,181	$91,156	$15,717,656

第10年供款共

$1,093,873

第10年利息

$560,288

第10年共還本金

$533,585

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$45,843	$45,313	$91,156	$15,672,343
122	$45,711	$45,445	$91,156	$15,626,898
123	$45,578	$45,578	$91,156	$15,581,320
124	$45,446	$45,711	$91,156	$15,535,610
125	$45,312	$45,844	$91,156	$15,489,766
126	$45,178	$45,978	$91,156	$15,443,788
127	$45,044	$46,112	$91,156	$15,397,676
128	$44,910	$46,246	$91,156	$15,351,430
129	$44,775	$46,381	$91,156	$15,305,049
130	$44,640	$46,516	$91,156	$15,258,533
131	$44,504	$46,652	$91,156	$15,211,881
132	$44,368	$46,788	$91,156	$15,165,093

第11年供款共

$1,093,873

第11年利息

$541,310

第11年共還本金

$552,563

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$44,232	$46,925	$91,156	$15,118,168
134	$44,095	$47,061	$91,156	$15,071,107
135	$43,957	$47,199	$91,156	$15,023,908
136	$43,820	$47,336	$91,156	$14,976,572
137	$43,682	$47,474	$91,156	$14,929,097
138	$43,543	$47,613	$91,156	$14,881,484
139	$43,404	$47,752	$91,156	$14,833,733
140	$43,265	$47,891	$91,156	$14,785,842
141	$43,125	$48,031	$91,156	$14,737,811
142	$42,985	$48,171	$91,156	$14,689,640
143	$42,845	$48,311	$91,156	$14,641,329
144	$42,704	$48,452	$91,156	$14,592,877

第12年供款共

$1,093,873

第12年利息

$521,657

第12年共還本金

$572,216

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$42,563	$48,594	$91,156	$14,544,283
146	$42,421	$48,735	$91,156	$14,495,548
147	$42,279	$48,877	$91,156	$14,446,671
148	$42,136	$49,020	$91,156	$14,397,651
149	$41,993	$49,163	$91,156	$14,348,488
150	$41,850	$49,306	$91,156	$14,299,181
151	$41,706	$49,450	$91,156	$14,249,731
152	$41,562	$49,594	$91,156	$14,200,137
153	$41,417	$49,739	$91,156	$14,150,398
154	$41,272	$49,884	$91,156	$14,100,514
155	$41,126	$50,030	$91,156	$14,050,484
156	$40,981	$50,175	$91,156	$14,000,309

第13年供款共

$1,093,873

第13年利息

$501,305

第13年共還本金

$592,568

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$40,834	$50,322	$91,156	$13,949,987
158	$40,687	$50,469	$91,156	$13,899,518
159	$40,540	$50,616	$91,156	$13,848,902
160	$40,393	$50,763	$91,156	$13,798,139
161	$40,245	$50,911	$91,156	$13,747,228
162	$40,096	$51,060	$91,156	$13,696,168
163	$39,947	$51,209	$91,156	$13,644,959
164	$39,798	$51,358	$91,156	$13,593,600
165	$39,648	$51,508	$91,156	$13,542,092
166	$39,498	$51,658	$91,156	$13,490,434
167	$39,347	$51,809	$91,156	$13,438,625
168	$39,196	$51,960	$91,156	$13,386,665

第14年供款共

$1,093,873

第14年利息

$480,229

第14年共還本金

$613,644

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$39,044	$52,112	$91,156	$13,334,553
170	$38,892	$52,264	$91,156	$13,282,290
171	$38,740	$52,416	$91,156	$13,229,874
172	$38,587	$52,569	$91,156	$13,177,305
173	$38,434	$52,722	$91,156	$13,124,582
174	$38,280	$52,876	$91,156	$13,071,706
175	$38,126	$53,030	$91,156	$13,018,676
176	$37,971	$53,185	$91,156	$12,965,491
177	$37,816	$53,340	$91,156	$12,912,151
178	$37,660	$53,496	$91,156	$12,858,655
179	$37,504	$53,652	$91,156	$12,805,004
180	$37,348	$53,808	$91,156	$12,751,196

第15年供款共

$1,093,873

第15年利息

$458,404

第15年共還本金

$635,469

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$37,191	$53,965	$91,156	$12,697,231
182	$37,034	$54,122	$91,156	$12,643,108
183	$36,876	$54,280	$91,156	$12,588,828
184	$36,717	$54,439	$91,156	$12,534,389
185	$36,559	$54,597	$91,156	$12,479,792
186	$36,399	$54,757	$91,156	$12,425,035
187	$36,240	$54,916	$91,156	$12,370,119
188	$36,080	$55,077	$91,156	$12,315,042
189	$35,919	$55,237	$91,156	$12,259,805
190	$35,758	$55,398	$91,156	$12,204,407
191	$35,596	$55,560	$91,156	$12,148,847
192	$35,434	$55,722	$91,156	$12,093,125

第16年供款共

$1,093,873

第16年利息

$435,802

第16年共還本金

$658,071

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$35,272	$55,884	$91,156	$12,037,240
194	$35,109	$56,047	$91,156	$11,981,193
195	$34,945	$56,211	$91,156	$11,924,982
196	$34,781	$56,375	$91,156	$11,868,607
197	$34,617	$56,539	$91,156	$11,812,068
198	$34,452	$56,704	$91,156	$11,755,363
199	$34,286	$56,870	$91,156	$11,698,494
200	$34,121	$57,035	$91,156	$11,641,458
201	$33,954	$57,202	$91,156	$11,584,257
202	$33,787	$57,369	$91,156	$11,526,888
203	$33,620	$57,536	$91,156	$11,469,352
204	$33,452	$57,704	$91,156	$11,411,648

第17年供款共

$1,093,873

第17年利息

$412,396

第17年共還本金

$681,477

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$33,284	$57,872	$91,156	$11,353,776
206	$33,115	$58,041	$91,156	$11,295,735
207	$32,946	$58,210	$91,156	$11,237,525
208	$32,776	$58,380	$91,156	$11,179,145
209	$32,606	$58,550	$91,156	$11,120,595
210	$32,435	$58,721	$91,156	$11,061,874
211	$32,264	$58,892	$91,156	$11,002,982
212	$32,092	$59,064	$91,156	$10,943,918
213	$31,920	$59,236	$91,156	$10,884,681
214	$31,747	$59,409	$91,156	$10,825,272
215	$31,574	$59,582	$91,156	$10,765,690
216	$31,400	$59,756	$91,156	$10,705,934

第18年供款共

$1,093,873

第18年利息

$388,158

第18年共還本金

$705,715

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$31,226	$59,930	$91,156	$10,646,003
218	$31,051	$60,105	$91,156	$10,585,898
219	$30,876	$60,281	$91,156	$10,525,617
220	$30,700	$60,456	$91,156	$10,465,161
221	$30,523	$60,633	$91,156	$10,404,528
222	$30,347	$60,810	$91,156	$10,343,719
223	$30,169	$60,987	$91,156	$10,282,732
224	$29,991	$61,165	$91,156	$10,221,567
225	$29,813	$61,343	$91,156	$10,160,224
226	$29,634	$61,522	$91,156	$10,098,702
227	$29,455	$61,702	$91,156	$10,037,000
228	$29,275	$61,881	$91,156	$9,975,119

第19年供款共

$1,093,873

第19年利息

$363,058

第19年共還本金

$730,815

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$29,094	$62,062	$91,156	$9,913,057
230	$28,913	$62,243	$91,156	$9,850,814
231	$28,732	$62,425	$91,156	$9,788,389
232	$28,549	$62,607	$91,156	$9,725,783
233	$28,367	$62,789	$91,156	$9,662,994
234	$28,184	$62,972	$91,156	$9,600,021
235	$28,000	$63,156	$91,156	$9,536,865
236	$27,816	$63,340	$91,156	$9,473,525
237	$27,631	$63,525	$91,156	$9,410,000
238	$27,446	$63,710	$91,156	$9,346,290
239	$27,260	$63,896	$91,156	$9,282,394
240	$27,074	$64,082	$91,156	$9,218,311

第20年供款共

$1,093,873

第20年利息

$337,065

第20年共還本金

$756,808

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$26,887	$64,269	$91,156	$9,154,042
242	$26,699	$64,457	$91,156	$9,089,585
243	$26,511	$64,645	$91,156	$9,024,940
244	$26,323	$64,833	$91,156	$8,960,107
245	$26,134	$65,022	$91,156	$8,895,085
246	$25,944	$65,212	$91,156	$8,829,873
247	$25,754	$65,402	$91,156	$8,764,470
248	$25,563	$65,593	$91,156	$8,698,877
249	$25,372	$65,784	$91,156	$8,633,093
250	$25,180	$65,976	$91,156	$8,567,117
251	$24,987	$66,169	$91,156	$8,500,948
252	$24,794	$66,362	$91,156	$8,434,586

第21年供款共

$1,093,873

第21年利息

$310,148

第21年共還本金

$783,725

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,601	$66,555	$91,156	$8,368,031
254	$24,407	$66,749	$91,156	$8,301,282
255	$24,212	$66,944	$91,156	$8,234,338
256	$24,017	$67,139	$91,156	$8,167,199
257	$23,821	$67,335	$91,156	$8,099,864
258	$23,625	$67,531	$91,156	$8,032,332
259	$23,428	$67,728	$91,156	$7,964,604
260	$23,230	$67,926	$91,156	$7,896,678
261	$23,032	$68,124	$91,156	$7,828,554
262	$22,833	$68,323	$91,156	$7,760,231
263	$22,634	$68,522	$91,156	$7,691,709
264	$22,434	$68,722	$91,156	$7,622,987

第22年供款共

$1,093,873

第22年利息

$282,273

第22年共還本金

$811,600

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$22,234	$68,922	$91,156	$7,554,065
266	$22,033	$69,123	$91,156	$7,484,941
267	$21,831	$69,325	$91,156	$7,415,616
268	$21,629	$69,527	$91,156	$7,346,089
269	$21,426	$69,730	$91,156	$7,276,359
270	$21,223	$69,933	$91,156	$7,206,426
271	$21,019	$70,137	$91,156	$7,136,288
272	$20,814	$70,342	$91,156	$7,065,946
273	$20,609	$70,547	$91,156	$6,995,399
274	$20,403	$70,753	$91,156	$6,924,647
275	$20,197	$70,959	$91,156	$6,853,687
276	$19,990	$71,166	$91,156	$6,782,521

第23年供款共

$1,093,873

第23年利息

$253,407

第23年共還本金

$840,466

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,782	$71,374	$91,156	$6,711,147
278	$19,574	$71,582	$91,156	$6,639,566
279	$19,365	$71,791	$91,156	$6,567,775
280	$19,156	$72,000	$91,156	$6,495,775
281	$18,946	$72,210	$91,156	$6,423,565
282	$18,735	$72,421	$91,156	$6,351,144
283	$18,524	$72,632	$91,156	$6,278,512
284	$18,312	$72,844	$91,156	$6,205,668
285	$18,100	$73,056	$91,156	$6,132,612
286	$17,887	$73,269	$91,156	$6,059,343
287	$17,673	$73,483	$91,156	$5,985,860
288	$17,459	$73,697	$91,156	$5,912,163

第24年供款共

$1,093,873

第24年利息

$223,514

第24年共還本金

$870,359

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,244	$73,912	$91,156	$5,838,250
290	$17,028	$74,128	$91,156	$5,764,123
291	$16,812	$74,344	$91,156	$5,689,779
292	$16,595	$74,561	$91,156	$5,615,218
293	$16,378	$74,778	$91,156	$5,540,439
294	$16,160	$74,996	$91,156	$5,465,443
295	$15,941	$75,215	$91,156	$5,390,228
296	$15,721	$75,435	$91,156	$5,314,793
297	$15,501	$75,655	$91,156	$5,239,138
298	$15,281	$75,875	$91,156	$5,163,263
299	$15,060	$76,097	$91,156	$5,087,167
300	$14,838	$76,319	$91,156	$5,010,848

第25年供款共

$1,093,873

第25年利息

$192,558

第25年共還本金

$901,315

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,615	$76,541	$91,156	$4,934,307
302	$14,392	$76,764	$91,156	$4,857,543
303	$14,168	$76,988	$91,156	$4,780,554
304	$13,943	$77,213	$91,156	$4,703,342
305	$13,718	$77,438	$91,156	$4,625,904
306	$13,492	$77,664	$91,156	$4,548,240
307	$13,266	$77,890	$91,156	$4,470,349
308	$13,039	$78,118	$91,156	$4,392,232
309	$12,811	$78,345	$91,156	$4,313,887
310	$12,582	$78,574	$91,156	$4,235,313
311	$12,353	$78,803	$91,156	$4,156,510
312	$12,123	$79,033	$91,156	$4,077,477

第26年供款共

$1,093,873

第26年利息

$160,501

第26年共還本金

$933,372

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,893	$79,263	$91,156	$3,998,213
314	$11,661	$79,495	$91,156	$3,918,719
315	$11,430	$79,726	$91,156	$3,838,992
316	$11,197	$79,959	$91,156	$3,759,033
317	$10,964	$80,192	$91,156	$3,678,841
318	$10,730	$80,426	$91,156	$3,598,415
319	$10,495	$80,661	$91,156	$3,517,754
320	$10,260	$80,896	$91,156	$3,436,858
321	$10,024	$81,132	$91,156	$3,355,726
322	$9,788	$81,369	$91,156	$3,274,358
323	$9,550	$81,606	$91,156	$3,192,752
324	$9,312	$81,844	$91,156	$3,110,908

第27年供款共

$1,093,873

第27年利息

$127,304

第27年共還本金

$966,569

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,073	$82,083	$91,156	$3,028,825
326	$8,834	$82,322	$91,156	$2,946,503
327	$8,594	$82,562	$91,156	$2,863,941
328	$8,353	$82,803	$91,156	$2,781,138
329	$8,112	$83,044	$91,156	$2,698,094
330	$7,869	$83,287	$91,156	$2,614,807
331	$7,627	$83,530	$91,156	$2,531,278
332	$7,383	$83,773	$91,156	$2,447,505
333	$7,139	$84,018	$91,156	$2,363,487
334	$6,894	$84,263	$91,156	$2,279,224
335	$6,648	$84,508	$91,156	$2,194,716
336	$6,401	$84,755	$91,156	$2,109,961

第28年供款共

$1,093,873

第28年利息

$92,926

第28年共還本金

$1,000,947

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,154	$85,002	$91,156	$2,024,959
338	$5,906	$85,250	$91,156	$1,939,709
339	$5,657	$85,499	$91,156	$1,854,211
340	$5,408	$85,748	$91,156	$1,768,463
341	$5,158	$85,998	$91,156	$1,682,465
342	$4,907	$86,249	$91,156	$1,596,216
343	$4,656	$86,500	$91,156	$1,509,715
344	$4,403	$86,753	$91,156	$1,422,963
345	$4,150	$87,006	$91,156	$1,335,957
346	$3,897	$87,260	$91,156	$1,248,697
347	$3,642	$87,514	$91,156	$1,161,183
348	$3,387	$87,769	$91,156	$1,073,414

第29年供款共

$1,093,873

第29年利息

$57,326

第29年共還本金

$1,036,547

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,131	$88,025	$91,156	$985,389
350	$2,874	$88,282	$91,156	$897,107
351	$2,617	$88,540	$91,156	$808,567
352	$2,358	$88,798	$91,156	$719,769
353	$2,099	$89,057	$91,156	$630,713
354	$1,840	$89,316	$91,156	$541,396
355	$1,579	$89,577	$91,156	$451,819
356	$1,318	$89,838	$91,156	$361,981
357	$1,056	$90,100	$91,156	$271,881
358	$793	$90,363	$91,156	$181,518
359	$529	$90,627	$91,156	$90,891
360	$265	$90,891	$91,156	$0

第30年供款共

$1,093,873

第30年利息

$20,459

第30年共還本金

$1,073,414

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$20,846,186

免責聲明

筍盤推介

按揭保險費
info