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$22,166,878

每月供款
$98,325

首期

$-13,560,000

總貸款額

$21,560,000

總利息

$13,836,878

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-13,230,000

按月供比率計算

$196,649

置業成本總預算

HK$-13,230,000

首期

$-13,560,000
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

$196,649

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

馬鞍山嵐岸第01座

thumb_up

嵐岸 3房西北海投資客首選！

實

794 呎

@11,083

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 萬

實

794 呎

@11,083

建

1,078 呎

@8,163

售$880 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第21座

thumb_up

全新翻新2房烏溪沙馬鐵上蓋, 包入牆傢俬+發展商電器, 採光一流, 梗廚有露台, 情侶小家庭必搶盤, 好客可傾 (已租)

實

511 呎

@15,656

verified 首置必買

售$800 萬

實

511 呎

@15,656

售$800 萬

verified 首置必買

馬鞍山天宇海第6B座

thumb_up

天宇海 @11xxx 3房連一工人房全城最平

實

751 呎

@11,851

建

990 呎

@8,990

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$890 萬

實

751 呎

@11,851

建

990 呎

@8,990

售$890 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

白石角嘉熙雅致裝修,即買即住,歡迎參觀,絕對有商量,還價即成

thumb_up

嘉熙****雅致裝修,即買即住,歡迎參觀,絕對有商量,還價即成****

實

502 呎

@17,530

local_fire_department 至HIT

售$880 萬

實

502 呎

@17,530

售$880 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

595 呎

@12,941

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$770 萬

實

595 呎

@12,941

售$770 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

西貢高塘

thumb_up

高塘

建

1,500 呎

@5,667

售$850 萬

建

1,500 呎

@5,667

售$850 萬

西貢 EXCELLENT APARTMENT WITH ROOF TERRACE

thumb_up

逸瓏海滙

實

433 呎

@19,169

local_fire_department 至HIT hotel_class 樓王

售$830 萬

實

433 呎

@19,169

售$830 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山觀瀾雅軒第05座

thumb_up

觀瀾雅軒兩房海景南北對流

實

605 呎

@12,397

建

808 呎

@9,282

local_fire_department 至HIT

售$750 萬

實

605 呎

@12,397

建

808 呎

@9,282

售$750 萬

local_fire_department 至HIT

馬鞍山海典灣第01座

thumb_up

馬鞍山海典灣兩房

實

477 呎

@15,723

建

637 呎

@11,774

local_fire_department 至HIT

售$750 萬

實

477 呎

@15,723

建

637 呎

@11,774

售$750 萬

local_fire_department 至HIT

大埔天鑽 ^^ 豪裝兩房梗廚^^

thumb_up

天鑽 ^^ 豪裝兩房梗廚^^

實

524 呎

@15,267

local_fire_department 至HIT

售$800 萬

實

524 呎

@15,267

售$800 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

沙田濱景花園,新地物業,特高樓底

實

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盤

售$820 萬

實

643 呎

@12,753

建

780 呎

@10,513

售$820 萬

real_estate_agent 罕有放盤

馬鞍山海典灣第05座

thumb_up

海典灣 3房1套海景單位車位充足

實

688 呎

@11,483

建

925 呎

@8,541

local_fire_department 至HIT

售$790 萬

實

688 呎

@11,483

建

925 呎

@8,541

售$790 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$129,035	$99,153	$81,254	$69,345
1.500	$133,832	$104,037	$86,226	$74,408
2.000	$138,740	$109,068	$91,383	$79,690
2.500	$143,760	$114,247	$96,722	$85,188
3.000	$148,889	$119,571	$102,240	$90,898
3.500	$154,129	$125,039	$107,934	$96,814
3.625	$155,456	$126,429	$109,385	$98,325
4.000	$159,477	$130,649	$113,802	$102,931
4.500	$164,933	$136,399	$119,837	$109,241
5.000	$170,495	$142,286	$126,038	$115,739
5.500	$176,163	$148,309	$132,397	$122,415
6.000	$181,936	$154,463	$138,911	$129,263

每月供款$98,325

年期

30年

貸款金額

$21,560,000

總利息

$13,836,878

總貸款連利息

$35,396,878

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$65,129	$33,195	$98,325	$21,526,805
2	$65,029	$33,296	$98,325	$21,493,509
3	$64,928	$33,396	$98,325	$21,460,112
4	$64,827	$33,497	$98,325	$21,426,615
5	$64,726	$33,598	$98,325	$21,393,017
6	$64,625	$33,700	$98,325	$21,359,317
7	$64,523	$33,802	$98,325	$21,325,515
8	$64,421	$33,904	$98,325	$21,291,611
9	$64,318	$34,006	$98,325	$21,257,605
10	$64,216	$34,109	$98,325	$21,223,496
11	$64,113	$34,212	$98,325	$21,189,284
12	$64,009	$34,315	$98,325	$21,154,969

第1年供款共

$1,179,896

第1年利息

$774,865

第1年共還本金

$405,031

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$63,906	$34,419	$98,325	$21,120,550
14	$63,802	$34,523	$98,325	$21,086,027
15	$63,697	$34,627	$98,325	$21,051,399
16	$63,593	$34,732	$98,325	$21,016,667
17	$63,488	$34,837	$98,325	$20,981,831
18	$63,383	$34,942	$98,325	$20,946,889
19	$63,277	$35,048	$98,325	$20,911,841
20	$63,171	$35,153	$98,325	$20,876,687
21	$63,065	$35,260	$98,325	$20,841,428
22	$62,958	$35,366	$98,325	$20,806,062
23	$62,852	$35,473	$98,325	$20,770,589
24	$62,744	$35,580	$98,325	$20,735,008

第2年供款共

$1,179,896

第2年利息

$759,936

第2年共還本金

$419,960

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$62,637	$35,688	$98,325	$20,699,321
26	$62,529	$35,795	$98,325	$20,663,525
27	$62,421	$35,904	$98,325	$20,627,622
28	$62,313	$36,012	$98,325	$20,591,610
29	$62,204	$36,121	$98,325	$20,555,489
30	$62,095	$36,230	$98,325	$20,519,259
31	$61,985	$36,339	$98,325	$20,482,919
32	$61,875	$36,449	$98,325	$20,446,470
33	$61,765	$36,559	$98,325	$20,409,911
34	$61,655	$36,670	$98,325	$20,373,241
35	$61,544	$36,780	$98,325	$20,336,461
36	$61,433	$36,892	$98,325	$20,299,569

第3年供款共

$1,179,896

第3年利息

$744,457

第3年共還本金

$435,439

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$61,322	$37,003	$98,325	$20,262,566
38	$61,210	$37,115	$98,325	$20,225,451
39	$61,098	$37,227	$98,325	$20,188,224
40	$60,985	$37,339	$98,325	$20,150,885
41	$60,872	$37,452	$98,325	$20,113,433
42	$60,759	$37,565	$98,325	$20,075,867
43	$60,646	$37,679	$98,325	$20,038,189
44	$60,532	$37,793	$98,325	$20,000,396
45	$60,418	$37,907	$98,325	$19,962,489
46	$60,303	$38,021	$98,325	$19,924,468
47	$60,188	$38,136	$98,325	$19,886,332
48	$60,073	$38,251	$98,325	$19,848,080

第4年供款共

$1,179,896

第4年利息

$728,407

第4年共還本金

$451,489

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$59,958	$38,367	$98,325	$19,809,713
50	$59,842	$38,483	$98,325	$19,771,231
51	$59,726	$38,599	$98,325	$19,732,632
52	$59,609	$38,716	$98,325	$19,693,916
53	$59,492	$38,833	$98,325	$19,655,083
54	$59,375	$38,950	$98,325	$19,616,133
55	$59,257	$39,068	$98,325	$19,577,066
56	$59,139	$39,186	$98,325	$19,537,880
57	$59,021	$39,304	$98,325	$19,498,576
58	$58,902	$39,423	$98,325	$19,459,153
59	$58,783	$39,542	$98,325	$19,419,612
60	$58,663	$39,661	$98,325	$19,379,950

第5年供款共

$1,179,896

第5年利息

$711,766

第5年共還本金

$468,130

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$58,544	$39,781	$98,325	$19,340,169
62	$58,423	$39,901	$98,325	$19,300,268
63	$58,303	$40,022	$98,325	$19,260,246
64	$58,182	$40,143	$98,325	$19,220,104
65	$58,061	$40,264	$98,325	$19,179,840
66	$57,939	$40,386	$98,325	$19,139,454
67	$57,817	$40,508	$98,325	$19,098,947
68	$57,695	$40,630	$98,325	$19,058,317
69	$57,572	$40,753	$98,325	$19,017,564
70	$57,449	$40,876	$98,325	$18,976,688
71	$57,325	$40,999	$98,325	$18,935,689
72	$57,202	$41,123	$98,325	$18,894,566

第6年供款共

$1,179,896

第6年利息

$694,511

第6年共還本金

$485,384

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$57,077	$41,247	$98,325	$18,853,319
74	$56,953	$41,372	$98,325	$18,811,947
75	$56,828	$41,497	$98,325	$18,770,450
76	$56,702	$41,622	$98,325	$18,728,828
77	$56,577	$41,748	$98,325	$18,687,080
78	$56,451	$41,874	$98,325	$18,645,205
79	$56,324	$42,001	$98,325	$18,603,205
80	$56,197	$42,127	$98,325	$18,561,077
81	$56,070	$42,255	$98,325	$18,518,823
82	$55,942	$42,382	$98,325	$18,476,440
83	$55,814	$42,510	$98,325	$18,433,930
84	$55,686	$42,639	$98,325	$18,391,291

第7年供款共

$1,179,896

第7年利息

$676,621

第7年共還本金

$503,275

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$55,557	$42,768	$98,325	$18,348,523
86	$55,428	$42,897	$98,325	$18,305,626
87	$55,298	$43,026	$98,325	$18,262,600
88	$55,168	$43,156	$98,325	$18,219,444
89	$55,038	$43,287	$98,325	$18,176,157
90	$54,907	$43,418	$98,325	$18,132,739
91	$54,776	$43,549	$98,325	$18,089,191
92	$54,644	$43,680	$98,325	$18,045,511
93	$54,512	$43,812	$98,325	$18,001,698
94	$54,380	$43,945	$98,325	$17,957,754
95	$54,247	$44,077	$98,325	$17,913,677
96	$54,114	$44,210	$98,325	$17,869,466

第8年供款共

$1,179,896

第8年利息

$658,071

第8年共還本金

$521,825

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$53,981	$44,344	$98,325	$17,825,122
98	$53,847	$44,478	$98,325	$17,780,644
99	$53,712	$44,612	$98,325	$17,736,032
100	$53,578	$44,747	$98,325	$17,691,285
101	$53,442	$44,882	$98,325	$17,646,403
102	$53,307	$45,018	$98,325	$17,601,385
103	$53,171	$45,154	$98,325	$17,556,231
104	$53,034	$45,290	$98,325	$17,510,941
105	$52,898	$45,427	$98,325	$17,465,514
106	$52,760	$45,564	$98,325	$17,419,949
107	$52,623	$45,702	$98,325	$17,374,248
108	$52,485	$45,840	$98,325	$17,328,408

第9年供款共

$1,179,896

第9年利息

$638,837

第9年共還本金

$541,058

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$52,346	$45,978	$98,325	$17,282,429
110	$52,207	$46,117	$98,325	$17,236,312
111	$52,068	$46,257	$98,325	$17,190,055
112	$51,928	$46,396	$98,325	$17,143,659
113	$51,788	$46,537	$98,325	$17,097,122
114	$51,648	$46,677	$98,325	$17,050,445
115	$51,507	$46,818	$98,325	$17,003,627
116	$51,365	$46,960	$98,325	$16,956,668
117	$51,223	$47,101	$98,325	$16,909,566
118	$51,081	$47,244	$98,325	$16,862,322
119	$50,938	$47,386	$98,325	$16,814,936
120	$50,795	$47,530	$98,325	$16,767,407

第10年供款共

$1,179,896

第10年利息

$618,895

第10年共還本金

$561,001

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$50,652	$47,673	$98,325	$16,719,733
122	$50,508	$47,817	$98,325	$16,671,916
123	$50,363	$47,962	$98,325	$16,623,955
124	$50,218	$48,106	$98,325	$16,575,848
125	$50,073	$48,252	$98,325	$16,527,596
126	$49,927	$48,398	$98,325	$16,479,199
127	$49,781	$48,544	$98,325	$16,430,655
128	$49,634	$48,690	$98,325	$16,381,965
129	$49,487	$48,837	$98,325	$16,333,127
130	$49,340	$48,985	$98,325	$16,284,142
131	$49,192	$49,133	$98,325	$16,235,009
132	$49,043	$49,281	$98,325	$16,185,728

第11年供款共

$1,179,896

第11年利息

$598,217

第11年共還本金

$581,679

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$48,894	$49,430	$98,325	$16,136,298
134	$48,745	$49,580	$98,325	$16,086,718
135	$48,595	$49,729	$98,325	$16,036,989
136	$48,445	$49,880	$98,325	$15,987,109
137	$48,294	$50,030	$98,325	$15,937,079
138	$48,143	$50,181	$98,325	$15,886,897
139	$47,992	$50,333	$98,325	$15,836,564
140	$47,840	$50,485	$98,325	$15,786,079
141	$47,687	$50,638	$98,325	$15,735,442
142	$47,534	$50,791	$98,325	$15,684,651
143	$47,381	$50,944	$98,325	$15,633,707
144	$47,227	$51,098	$98,325	$15,582,610

第12年供款共

$1,179,896

第12年利息

$576,778

第12年共還本金

$603,118

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$47,072	$51,252	$98,325	$15,531,357
146	$46,918	$51,407	$98,325	$15,479,950
147	$46,762	$51,562	$98,325	$15,428,388
148	$46,607	$51,718	$98,325	$15,376,670
149	$46,450	$51,874	$98,325	$15,324,796
150	$46,294	$52,031	$98,325	$15,272,765
151	$46,136	$52,188	$98,325	$15,220,576
152	$45,979	$52,346	$98,325	$15,168,231
153	$45,821	$52,504	$98,325	$15,115,727
154	$45,662	$52,663	$98,325	$15,063,064
155	$45,503	$52,822	$98,325	$15,010,242
156	$45,343	$52,981	$98,325	$14,957,261

第13年供款共

$1,179,896

第13年利息

$554,548

第13年共還本金

$625,348

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$45,183	$53,141	$98,325	$14,904,120
158	$45,023	$53,302	$98,325	$14,850,818
159	$44,862	$53,463	$98,325	$14,797,355
160	$44,700	$53,624	$98,325	$14,743,731
161	$44,538	$53,786	$98,325	$14,689,945
162	$44,376	$53,949	$98,325	$14,635,996
163	$44,213	$54,112	$98,325	$14,581,884
164	$44,049	$54,275	$98,325	$14,527,609
165	$43,885	$54,439	$98,325	$14,473,170
166	$43,721	$54,604	$98,325	$14,418,566
167	$43,556	$54,769	$98,325	$14,363,798
168	$43,391	$54,934	$98,325	$14,308,864

第14年供款共

$1,179,896

第14年利息

$531,498

第14年共還本金

$648,398

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$43,225	$55,100	$98,325	$14,253,764
170	$43,058	$55,266	$98,325	$14,198,497
171	$42,891	$55,433	$98,325	$14,143,064
172	$42,724	$55,601	$98,325	$14,087,463
173	$42,556	$55,769	$98,325	$14,031,694
174	$42,387	$55,937	$98,325	$13,975,757
175	$42,218	$56,106	$98,325	$13,919,651
176	$42,049	$56,276	$98,325	$13,863,375
177	$41,879	$56,446	$98,325	$13,806,929
178	$41,708	$56,616	$98,325	$13,750,313
179	$41,537	$56,787	$98,325	$13,693,526
180	$41,366	$56,959	$98,325	$13,636,567

第15年供款共

$1,179,896

第15年利息

$507,599

第15年共還本金

$672,297

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$41,194	$57,131	$98,325	$13,579,436
182	$41,021	$57,303	$98,325	$13,522,133
183	$40,848	$57,477	$98,325	$13,464,656
184	$40,674	$57,650	$98,325	$13,407,006
185	$40,500	$57,824	$98,325	$13,349,182
186	$40,326	$57,999	$98,325	$13,291,183
187	$40,150	$58,174	$98,325	$13,233,008
188	$39,975	$58,350	$98,325	$13,174,658
189	$39,798	$58,526	$98,325	$13,116,132
190	$39,622	$58,703	$98,325	$13,057,429
191	$39,444	$58,880	$98,325	$12,998,549
192	$39,266	$59,058	$98,325	$12,939,491

第16年供款共

$1,179,896

第16年利息

$482,820

第16年共還本金

$697,076

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$39,088	$59,237	$98,325	$12,880,254
194	$38,909	$59,416	$98,325	$12,820,838
195	$38,730	$59,595	$98,325	$12,761,243
196	$38,550	$59,775	$98,325	$12,701,468
197	$38,369	$59,956	$98,325	$12,641,513
198	$38,188	$60,137	$98,325	$12,581,376
199	$38,006	$60,318	$98,325	$12,521,058
200	$37,824	$60,501	$98,325	$12,460,557
201	$37,641	$60,683	$98,325	$12,399,874
202	$37,458	$60,867	$98,325	$12,339,007
203	$37,274	$61,051	$98,325	$12,277,956
204	$37,090	$61,235	$98,325	$12,216,721

第17年供款共

$1,179,896

第17年利息

$457,127

第17年共還本金

$722,769

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$36,905	$61,420	$98,325	$12,155,301
206	$36,719	$61,606	$98,325	$12,093,696
207	$36,533	$61,792	$98,325	$12,031,904
208	$36,346	$61,978	$98,325	$11,969,926
209	$36,159	$62,166	$98,325	$11,907,760
210	$35,971	$62,353	$98,325	$11,845,407
211	$35,783	$62,542	$98,325	$11,782,865
212	$35,594	$62,731	$98,325	$11,720,135
213	$35,405	$62,920	$98,325	$11,657,215
214	$35,215	$63,110	$98,325	$11,594,105
215	$35,024	$63,301	$98,325	$11,530,804
216	$34,833	$63,492	$98,325	$11,467,312

第18年供款共

$1,179,896

第18年利息

$430,486

第18年共還本金

$749,410

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$34,641	$63,684	$98,325	$11,403,628
218	$34,448	$63,876	$98,325	$11,339,752
219	$34,255	$64,069	$98,325	$11,275,683
220	$34,062	$64,263	$98,325	$11,211,420
221	$33,868	$64,457	$98,325	$11,146,963
222	$33,673	$64,652	$98,325	$11,082,311
223	$33,478	$64,847	$98,325	$11,017,465
224	$33,282	$65,043	$98,325	$10,952,422
225	$33,085	$65,239	$98,325	$10,887,183
226	$32,888	$65,436	$98,325	$10,821,746
227	$32,691	$65,634	$98,325	$10,756,112
228	$32,492	$65,832	$98,325	$10,690,280

第19年供款共

$1,179,896

第19年利息

$402,864

第19年共還本金

$777,032

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$32,294	$66,031	$98,325	$10,624,249
230	$32,094	$66,231	$98,325	$10,558,018
231	$31,894	$66,431	$98,325	$10,491,588
232	$31,693	$66,631	$98,325	$10,424,956
233	$31,492	$66,833	$98,325	$10,358,124
234	$31,290	$67,034	$98,325	$10,291,089
235	$31,088	$67,237	$98,325	$10,223,852
236	$30,885	$67,440	$98,325	$10,156,412
237	$30,681	$67,644	$98,325	$10,088,768
238	$30,476	$67,848	$98,325	$10,020,920
239	$30,272	$68,053	$98,325	$9,952,867
240	$30,066	$68,259	$98,325	$9,884,608

第20年供款共

$1,179,896

第20年利息

$374,224

第20年共還本金

$805,672

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$29,860	$68,465	$98,325	$9,816,144
242	$29,653	$68,672	$98,325	$9,747,472
243	$29,445	$68,879	$98,325	$9,678,593
244	$29,237	$69,087	$98,325	$9,609,505
245	$29,029	$69,296	$98,325	$9,540,209
246	$28,819	$69,505	$98,325	$9,470,704
247	$28,609	$69,715	$98,325	$9,400,989
248	$28,399	$69,926	$98,325	$9,331,063
249	$28,188	$70,137	$98,325	$9,260,926
250	$27,976	$70,349	$98,325	$9,190,577
251	$27,763	$70,561	$98,325	$9,120,016
252	$27,550	$70,775	$98,325	$9,049,241

第21年供款共

$1,179,896

第21年利息

$344,528

第21年共還本金

$835,367

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$27,336	$70,988	$98,325	$8,978,253
254	$27,122	$71,203	$98,325	$8,907,050
255	$26,907	$71,418	$98,325	$8,835,632
256	$26,691	$71,634	$98,325	$8,763,998
257	$26,475	$71,850	$98,325	$8,692,148
258	$26,258	$72,067	$98,325	$8,620,081
259	$26,040	$72,285	$98,325	$8,547,796
260	$25,821	$72,503	$98,325	$8,475,293
261	$25,602	$72,722	$98,325	$8,402,571
262	$25,383	$72,942	$98,325	$8,329,629
263	$25,162	$73,162	$98,325	$8,256,466
264	$24,941	$73,383	$98,325	$8,183,083

第22年供款共

$1,179,896

第22年利息

$313,738

第22年共還本金

$866,158

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,720	$73,605	$98,325	$8,109,478
266	$24,497	$73,827	$98,325	$8,035,651
267	$24,274	$74,050	$98,325	$7,961,601
268	$24,051	$74,274	$98,325	$7,887,327
269	$23,826	$74,498	$98,325	$7,812,828
270	$23,601	$74,723	$98,325	$7,738,105
271	$23,376	$74,949	$98,325	$7,663,156
272	$23,149	$75,176	$98,325	$7,587,980
273	$22,922	$75,403	$98,325	$7,512,578
274	$22,694	$75,630	$98,325	$7,436,947
275	$22,466	$75,859	$98,325	$7,361,088
276	$22,237	$76,088	$98,325	$7,285,000

第23年供款共

$1,179,896

第23年利息

$281,813

第23年共還本金

$898,083

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,007	$76,318	$98,325	$7,208,682
278	$21,776	$76,548	$98,325	$7,132,134
279	$21,545	$76,780	$98,325	$7,055,354
280	$21,313	$77,012	$98,325	$6,978,343
281	$21,080	$77,244	$98,325	$6,901,098
282	$20,847	$77,478	$98,325	$6,823,621
283	$20,613	$77,712	$98,325	$6,745,909
284	$20,378	$77,946	$98,325	$6,667,963
285	$20,143	$78,182	$98,325	$6,589,781
286	$19,907	$78,418	$98,325	$6,511,363
287	$19,670	$78,655	$98,325	$6,432,708
288	$19,432	$78,893	$98,325	$6,353,816

第24年供款共

$1,179,896

第24年利息

$248,711

第24年共還本金

$931,185

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,194	$79,131	$98,325	$6,274,685
290	$18,955	$79,370	$98,325	$6,195,315
291	$18,715	$79,610	$98,325	$6,115,705
292	$18,475	$79,850	$98,325	$6,035,855
293	$18,233	$80,091	$98,325	$5,955,764
294	$17,991	$80,333	$98,325	$5,875,430
295	$17,749	$80,576	$98,325	$5,794,854
296	$17,505	$80,819	$98,325	$5,714,035
297	$17,261	$81,064	$98,325	$5,632,972
298	$17,016	$81,308	$98,325	$5,551,663
299	$16,771	$81,554	$98,325	$5,470,109
300	$16,524	$81,800	$98,325	$5,388,309

第25年供款共

$1,179,896

第25年利息

$214,389

第25年共還本金

$965,507

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,277	$82,047	$98,325	$5,306,261
302	$16,029	$82,295	$98,325	$5,223,966
303	$15,781	$82,544	$98,325	$5,141,422
304	$15,531	$82,793	$98,325	$5,058,629
305	$15,281	$83,043	$98,325	$4,975,585
306	$15,030	$83,294	$98,325	$4,892,291
307	$14,779	$83,546	$98,325	$4,808,745
308	$14,526	$83,798	$98,325	$4,724,947
309	$14,273	$84,051	$98,325	$4,640,896
310	$14,019	$84,305	$98,325	$4,556,590
311	$13,765	$84,560	$98,325	$4,472,030
312	$13,509	$84,815	$98,325	$4,387,215

第26年供款共

$1,179,896

第26年利息

$178,802

第26年共還本金

$1,001,094

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,253	$85,072	$98,325	$4,302,143
314	$12,996	$85,329	$98,325	$4,216,815
315	$12,738	$85,586	$98,325	$4,131,228
316	$12,480	$85,845	$98,325	$4,045,383
317	$12,220	$86,104	$98,325	$3,959,279
318	$11,960	$86,364	$98,325	$3,872,915
319	$11,699	$86,625	$98,325	$3,786,290
320	$11,438	$86,887	$98,325	$3,699,403
321	$11,175	$87,149	$98,325	$3,612,253
322	$10,912	$87,413	$98,325	$3,524,841
323	$10,648	$87,677	$98,325	$3,437,164
324	$10,383	$87,942	$98,325	$3,349,222

第27年供款共

$1,179,896

第27年利息

$141,903

第27年共還本金

$1,037,992

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,117	$88,207	$98,325	$3,261,015
326	$9,851	$88,474	$98,325	$3,172,542
327	$9,584	$88,741	$98,325	$3,083,801
328	$9,316	$89,009	$98,325	$2,994,792
329	$9,047	$89,278	$98,325	$2,905,514
330	$8,777	$89,548	$98,325	$2,815,966
331	$8,507	$89,818	$98,325	$2,726,148
332	$8,235	$90,089	$98,325	$2,636,059
333	$7,963	$90,362	$98,325	$2,545,697
334	$7,690	$90,635	$98,325	$2,455,062
335	$7,416	$90,908	$98,325	$2,364,154
336	$7,142	$91,183	$98,325	$2,272,971

第28年供款共

$1,179,896

第28年利息

$103,645

第28年共還本金

$1,076,251

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,866	$91,458	$98,325	$2,181,513
338	$6,590	$91,735	$98,325	$2,089,778
339	$6,313	$92,012	$98,325	$1,997,766
340	$6,035	$92,290	$98,325	$1,905,477
341	$5,756	$92,569	$98,325	$1,812,908
342	$5,476	$92,848	$98,325	$1,720,060
343	$5,196	$93,129	$98,325	$1,626,931
344	$4,915	$93,410	$98,325	$1,533,521
345	$4,633	$93,692	$98,325	$1,439,829
346	$4,349	$93,975	$98,325	$1,345,854
347	$4,066	$94,259	$98,325	$1,251,595
348	$3,781	$94,544	$98,325	$1,157,051

第29年供款共

$1,179,896

第29年利息

$63,976

第29年共還本金

$1,115,920

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,495	$94,829	$98,325	$1,062,222
350	$3,209	$95,116	$98,325	$967,106
351	$2,921	$95,403	$98,325	$871,703
352	$2,633	$95,691	$98,325	$776,011
353	$2,344	$95,980	$98,325	$680,031
354	$2,054	$96,270	$98,325	$583,760
355	$1,763	$96,561	$98,325	$487,199
356	$1,472	$96,853	$98,325	$390,346
357	$1,179	$97,145	$98,325	$293,201
358	$886	$97,439	$98,325	$195,762
359	$591	$97,733	$98,325	$98,029
360	$296	$98,029	$98,325	$0

第30年供款共

$1,179,896

第30年利息

$22,845

第30年共還本金

$1,157,051

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$22,166,878

免責聲明

筍盤推介

按揭保險費
info