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$22,616,128

每月供款
$101,518

首期

$-14,260,000

總貸款額

$22,260,000

總利息

$14,286,128

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-13,930,000

按月供比率計算

$203,034

置業成本總預算

HK$-13,930,000

首期

$-14,260,000
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

$203,034

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

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 萬

實

567 呎

@15,520

建

757 呎

@11,625

售$880 萬

local_fire_department 至HIT

馬鞍山迎海第01期第03座

thumb_up

海景1房+書房

實

512 呎

@14,648

建

642 呎

@11,682

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

512 呎

@14,648

建

642 呎

@11,682

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

542 呎

@13,469

local_fire_department 至HIT local_offer 低水筍價

售$730 萬

實

542 呎

@13,469

售$730 萬

local_fire_department 至HIT local_offer 低水筍價

沙田玖瓏山

thumb_up

九肚山開揚園林景觀^寧靜舒適2房[屋苑專屬客車直達大圍MTR站].

實

657 呎

@13,546

local_fire_department 至HIT directions_run 日內即走 pets 愛竉必選 price_change 蝕讓盤

售$890 萬

實

657 呎

@13,546

售$890 萬

local_fire_department 至HIT directions_run 日內即走 pets 愛竉必選 price_change 蝕讓盤

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

沙田碧濤花園

thumb_up

新淨廚廁　高層東南三房套

實

646 呎

@12,074

建

953 呎

@8,185

local_fire_department 至HIT

售$780 萬

實

646 呎

@12,074

建

953 呎

@8,185

售$780 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣第01座

thumb_up

100%實景拍攝~筍住新九肚山兩房~

實

662 呎

@10,574

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

售$700 萬

實

662 呎

@10,574

售$700 萬

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

馬鞍山迎海第02期星灣第19座

thumb_up

主人房特大3年新裝

實

511 呎

@14,873

local_fire_department 至HIT pets 愛竉必選

售$760 萬

實

511 呎

@14,873

售$760 萬

local_fire_department 至HIT pets 愛竉必選

馬鞍山聽濤雅苑第05座

thumb_up

聽濤雅苑3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@12,308

建

807 呎

@9,913

local_fire_department 至HIT

售$800 萬

實

650 呎

@12,308

建

807 呎

@9,913

售$800 萬

local_fire_department 至HIT

西貢逸瓏園

thumb_up

西貢市低密度

實

525 呎

@14,286

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$750 萬

實

525 呎

@14,286

售$750 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

馬鞍山天宇海第5B座

thumb_up

天宇海套3房加工人房

實

736 呎

@12,228

建

967 呎

@9,307

local_fire_department 至HIT

售$900 萬

實

736 呎

@12,228

建

967 呎

@9,307

售$900 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海

thumb_up

有裝修,業主好想賣

實

524 呎

@14,885

建

645 呎

@12,093

verified 首置必買

售$780 萬

實

524 呎

@14,885

建

645 呎

@12,093

售$780 萬

verified 首置必買

利率	15年	20年	25年	30年
1.000	$133,225	$102,372	$83,892	$71,597
1.500	$138,177	$107,415	$89,026	$76,824
2.000	$143,245	$112,610	$94,350	$82,277
2.500	$148,427	$117,956	$99,862	$87,954
3.000	$153,723	$123,453	$105,559	$93,849
3.500	$159,133	$129,099	$111,439	$99,957
3.625	$160,503	$130,533	$112,937	$101,517
4.000	$164,655	$134,891	$117,496	$106,273
4.500	$170,288	$140,828	$123,728	$112,788
5.000	$176,031	$146,906	$130,130	$119,496
5.500	$181,883	$153,124	$136,696	$126,390
6.000	$187,843	$159,478	$143,421	$133,460

每月供款$101,518

年期

30年

貸款金額

$22,260,000

總利息

$14,286,128

總貸款連利息

$36,546,128

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$67,244	$34,273	$101,517	$22,225,727
2	$67,140	$34,377	$101,517	$22,191,350
3	$67,036	$34,481	$101,517	$22,156,869
4	$66,932	$34,585	$101,517	$22,122,284
5	$66,828	$34,689	$101,517	$22,087,595
6	$66,723	$34,794	$101,517	$22,052,801
7	$66,618	$34,899	$101,517	$22,017,902
8	$66,512	$35,005	$101,517	$21,982,897
9	$66,407	$35,110	$101,517	$21,947,787
10	$66,301	$35,216	$101,517	$21,912,571
11	$66,194	$35,323	$101,517	$21,877,248
12	$66,088	$35,430	$101,517	$21,841,818

第1年供款共

$1,218,204

第1年利息

$800,022

第1年共還本金

$418,182

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$65,980	$35,537	$101,517	$21,806,282
14	$65,873	$35,644	$101,517	$21,770,638
15	$65,765	$35,752	$101,517	$21,734,886
16	$65,657	$35,860	$101,517	$21,699,027
17	$65,549	$35,968	$101,517	$21,663,059
18	$65,440	$36,077	$101,517	$21,626,982
19	$65,332	$36,186	$101,517	$21,590,797
20	$65,222	$36,295	$101,517	$21,554,502
21	$65,113	$36,404	$101,517	$21,518,098
22	$65,003	$36,514	$101,517	$21,481,583
23	$64,892	$36,625	$101,517	$21,444,958
24	$64,782	$36,735	$101,517	$21,408,223

第2年供款共

$1,218,204

第2年利息

$784,609

第2年共還本金

$433,595

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$64,671	$36,846	$101,517	$21,371,377
26	$64,559	$36,958	$101,517	$21,334,419
27	$64,448	$37,069	$101,517	$21,297,350
28	$64,336	$37,181	$101,517	$21,260,168
29	$64,223	$37,294	$101,517	$21,222,875
30	$64,111	$37,406	$101,517	$21,185,469
31	$63,998	$37,519	$101,517	$21,147,949
32	$63,884	$37,633	$101,517	$21,110,317
33	$63,771	$37,746	$101,517	$21,072,570
34	$63,657	$37,860	$101,517	$21,034,710
35	$63,542	$37,975	$101,517	$20,996,736
36	$63,428	$38,089	$101,517	$20,958,646

第3年供款共

$1,218,204

第3年利息

$768,627

第3年共還本金

$449,577

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$63,313	$38,204	$101,517	$20,920,442
38	$63,197	$38,320	$101,517	$20,882,122
39	$63,081	$38,436	$101,517	$20,843,686
40	$62,965	$38,552	$101,517	$20,805,135
41	$62,849	$38,668	$101,517	$20,766,466
42	$62,732	$38,785	$101,517	$20,727,681
43	$62,615	$38,902	$101,517	$20,688,779
44	$62,497	$39,020	$101,517	$20,649,760
45	$62,379	$39,138	$101,517	$20,610,622
46	$62,261	$39,256	$101,517	$20,571,366
47	$62,143	$39,374	$101,517	$20,531,992
48	$62,024	$39,493	$101,517	$20,492,499

第4年供款共

$1,218,204

第4年利息

$752,057

第4年共還本金

$466,148

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$61,904	$39,613	$101,517	$20,452,886
50	$61,785	$39,732	$101,517	$20,413,154
51	$61,665	$39,852	$101,517	$20,373,301
52	$61,544	$39,973	$101,517	$20,333,329
53	$61,424	$40,093	$101,517	$20,293,235
54	$61,302	$40,215	$101,517	$20,253,021
55	$61,181	$40,336	$101,517	$20,212,685
56	$61,059	$40,458	$101,517	$20,172,227
57	$60,937	$40,580	$101,517	$20,131,647
58	$60,814	$40,703	$101,517	$20,090,944
59	$60,691	$40,826	$101,517	$20,050,119
60	$60,568	$40,949	$101,517	$20,009,170

第5年供款共

$1,218,204

第5年利息

$734,875

第5年共還本金

$483,329

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$60,444	$41,073	$101,517	$19,968,097
62	$60,320	$41,197	$101,517	$19,926,900
63	$60,196	$41,321	$101,517	$19,885,579
64	$60,071	$41,446	$101,517	$19,844,133
65	$59,946	$41,571	$101,517	$19,802,562
66	$59,820	$41,697	$101,517	$19,760,865
67	$59,694	$41,823	$101,517	$19,719,042
68	$59,568	$41,949	$101,517	$19,677,093
69	$59,441	$42,076	$101,517	$19,635,017
70	$59,314	$42,203	$101,517	$19,592,815
71	$59,187	$42,330	$101,517	$19,550,484
72	$59,059	$42,458	$101,517	$19,508,026

第6年供款共

$1,218,204

第6年利息

$717,061

第6年共還本金

$501,144

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$58,930	$42,587	$101,517	$19,465,439
74	$58,802	$42,715	$101,517	$19,422,724
75	$58,673	$42,844	$101,517	$19,379,880
76	$58,543	$42,974	$101,517	$19,336,906
77	$58,414	$43,103	$101,517	$19,293,803
78	$58,283	$43,234	$101,517	$19,250,569
79	$58,153	$43,364	$101,517	$19,207,205
80	$58,022	$43,495	$101,517	$19,163,710
81	$57,890	$43,627	$101,517	$19,120,083
82	$57,759	$43,758	$101,517	$19,076,325
83	$57,626	$43,891	$101,517	$19,032,434
84	$57,494	$44,023	$101,517	$18,988,411

第7年供款共

$1,218,204

第7年利息

$698,589

第7年共還本金

$519,615

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$57,361	$44,156	$101,517	$18,944,255
86	$57,227	$44,290	$101,517	$18,899,965
87	$57,094	$44,423	$101,517	$18,855,542
88	$56,959	$44,558	$101,517	$18,810,984
89	$56,825	$44,692	$101,517	$18,766,292
90	$56,690	$44,827	$101,517	$18,721,465
91	$56,554	$44,963	$101,517	$18,676,502
92	$56,419	$45,098	$101,517	$18,631,404
93	$56,282	$45,235	$101,517	$18,586,169
94	$56,146	$45,371	$101,517	$18,540,798
95	$56,009	$45,508	$101,517	$18,495,289
96	$55,871	$45,646	$101,517	$18,449,644

第8年供款共

$1,218,204

第8年利息

$679,437

第8年共還本金

$538,767

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$55,733	$45,784	$101,517	$18,403,860
98	$55,595	$45,922	$101,517	$18,357,938
99	$55,456	$46,061	$101,517	$18,311,877
100	$55,317	$46,200	$101,517	$18,265,677
101	$55,178	$46,339	$101,517	$18,219,338
102	$55,038	$46,479	$101,517	$18,172,858
103	$54,897	$46,620	$101,517	$18,126,238
104	$54,756	$46,761	$101,517	$18,079,478
105	$54,615	$46,902	$101,517	$18,032,576
106	$54,473	$47,044	$101,517	$17,985,532
107	$54,331	$47,186	$101,517	$17,938,346
108	$54,189	$47,328	$101,517	$17,891,018

第9年供款共

$1,218,204

第9年利息

$659,579

第9年共還本金

$558,625

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$54,046	$47,471	$101,517	$17,843,547
110	$53,902	$47,615	$101,517	$17,795,932
111	$53,759	$47,758	$101,517	$17,748,174
112	$53,614	$47,903	$101,517	$17,700,271
113	$53,470	$48,047	$101,517	$17,652,224
114	$53,324	$48,193	$101,517	$17,604,031
115	$53,179	$48,338	$101,517	$17,555,693
116	$53,033	$48,484	$101,517	$17,507,209
117	$52,886	$48,631	$101,517	$17,458,578
118	$52,739	$48,778	$101,517	$17,409,800
119	$52,592	$48,925	$101,517	$17,360,876
120	$52,444	$49,073	$101,517	$17,311,803

第10年供款共

$1,218,204

第10年利息

$638,989

第10年共還本金

$579,215

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$52,296	$49,221	$101,517	$17,262,582
122	$52,147	$49,370	$101,517	$17,213,212
123	$51,998	$49,519	$101,517	$17,163,694
124	$51,849	$49,668	$101,517	$17,114,025
125	$51,699	$49,818	$101,517	$17,064,207
126	$51,548	$49,969	$101,517	$17,014,238
127	$51,397	$50,120	$101,517	$16,964,118
128	$51,246	$50,271	$101,517	$16,913,847
129	$51,094	$50,423	$101,517	$16,863,424
130	$50,942	$50,575	$101,517	$16,812,848
131	$50,789	$50,728	$101,517	$16,762,120
132	$50,636	$50,881	$101,517	$16,711,239

第11年供款共

$1,218,204

第11年利息

$617,640

第11年共還本金

$600,564

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$50,482	$51,035	$101,517	$16,660,203
134	$50,328	$51,189	$101,517	$16,609,014
135	$50,173	$51,344	$101,517	$16,557,670
136	$50,018	$51,499	$101,517	$16,506,171
137	$49,862	$51,655	$101,517	$16,454,516
138	$49,706	$51,811	$101,517	$16,402,706
139	$49,550	$51,967	$101,517	$16,350,739
140	$49,393	$52,124	$101,517	$16,298,614
141	$49,235	$52,282	$101,517	$16,246,333
142	$49,077	$52,440	$101,517	$16,193,893
143	$48,919	$52,598	$101,517	$16,141,295
144	$48,760	$52,757	$101,517	$16,088,538

第12年供款共

$1,218,204

第12年利息

$595,504

第12年共還本金

$622,700

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$48,601	$52,916	$101,517	$16,035,622
146	$48,441	$53,076	$101,517	$15,982,546
147	$48,281	$53,236	$101,517	$15,929,310
148	$48,120	$53,397	$101,517	$15,875,912
149	$47,958	$53,559	$101,517	$15,822,354
150	$47,797	$53,720	$101,517	$15,768,634
151	$47,634	$53,883	$101,517	$15,714,751
152	$47,472	$54,045	$101,517	$15,660,706
153	$47,308	$54,209	$101,517	$15,606,497
154	$47,145	$54,372	$101,517	$15,552,125
155	$46,980	$54,537	$101,517	$15,497,588
156	$46,816	$54,701	$101,517	$15,442,887

第13年供款共

$1,218,204

第13年利息

$572,552

第13年共還本金

$645,652

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$46,650	$54,867	$101,517	$15,388,020
158	$46,485	$55,032	$101,517	$15,332,988
159	$46,318	$55,199	$101,517	$15,277,789
160	$46,152	$55,365	$101,517	$15,222,424
161	$45,984	$55,533	$101,517	$15,166,891
162	$45,817	$55,700	$101,517	$15,111,191
163	$45,648	$55,869	$101,517	$15,055,322
164	$45,480	$56,037	$101,517	$14,999,285
165	$45,310	$56,207	$101,517	$14,943,078
166	$45,141	$56,376	$101,517	$14,886,701
167	$44,970	$56,547	$101,517	$14,830,155
168	$44,799	$56,718	$101,517	$14,773,437

第14年供款共

$1,218,204

第14年利息

$548,755

第14年共還本金

$669,450

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$44,628	$56,889	$101,517	$14,716,548
170	$44,456	$57,061	$101,517	$14,659,487
171	$44,284	$57,233	$101,517	$14,602,254
172	$44,111	$57,406	$101,517	$14,544,848
173	$43,938	$57,579	$101,517	$14,487,269
174	$43,764	$57,753	$101,517	$14,429,515
175	$43,589	$57,928	$101,517	$14,371,587
176	$43,414	$58,103	$101,517	$14,313,485
177	$43,239	$58,278	$101,517	$14,255,206
178	$43,063	$58,454	$101,517	$14,196,752
179	$42,886	$58,631	$101,517	$14,138,121
180	$42,709	$58,808	$101,517	$14,079,313

第15年供款共

$1,218,204

第15年利息

$524,080

第15年共還本金

$694,124

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$42,531	$58,986	$101,517	$14,020,327
182	$42,353	$59,164	$101,517	$13,961,163
183	$42,174	$59,343	$101,517	$13,901,820
184	$41,995	$59,522	$101,517	$13,842,298
185	$41,815	$59,702	$101,517	$13,782,597
186	$41,635	$59,882	$101,517	$13,722,715
187	$41,454	$60,063	$101,517	$13,662,652
188	$41,273	$60,244	$101,517	$13,602,407
189	$41,091	$60,426	$101,517	$13,541,981
190	$40,908	$60,609	$101,517	$13,481,372
191	$40,725	$60,792	$101,517	$13,420,580
192	$40,541	$60,976	$101,517	$13,359,604

第16年供款共

$1,218,204

第16年利息

$498,496

第16年共還本金

$719,709

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$40,357	$61,160	$101,517	$13,298,444
194	$40,172	$61,345	$101,517	$13,237,099
195	$39,987	$61,530	$101,517	$13,175,570
196	$39,801	$61,716	$101,517	$13,113,854
197	$39,615	$61,902	$101,517	$13,051,951
198	$39,428	$62,089	$101,517	$12,989,862
199	$39,240	$62,277	$101,517	$12,927,585
200	$39,052	$62,465	$101,517	$12,865,120
201	$38,863	$62,654	$101,517	$12,802,467
202	$38,674	$62,843	$101,517	$12,739,624
203	$38,484	$63,033	$101,517	$12,676,591
204	$38,294	$63,223	$101,517	$12,613,368

第17年供款共

$1,218,204

第17年利息

$471,968

第17年共還本金

$746,236

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$38,103	$63,414	$101,517	$12,549,954
206	$37,911	$63,606	$101,517	$12,486,348
207	$37,719	$63,798	$101,517	$12,422,550
208	$37,526	$63,991	$101,517	$12,358,560
209	$37,333	$64,184	$101,517	$12,294,376
210	$37,139	$64,378	$101,517	$12,229,998
211	$36,945	$64,572	$101,517	$12,165,426
212	$36,750	$64,767	$101,517	$12,100,659
213	$36,554	$64,963	$101,517	$12,035,696
214	$36,358	$65,159	$101,517	$11,970,536
215	$36,161	$65,356	$101,517	$11,905,180
216	$35,964	$65,553	$101,517	$11,839,627

第18年供款共

$1,218,204

第18年利息

$444,463

第18年共還本金

$773,741

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$35,766	$65,751	$101,517	$11,773,876
218	$35,567	$65,950	$101,517	$11,707,925
219	$35,368	$66,149	$101,517	$11,641,776
220	$35,168	$66,349	$101,517	$11,575,427
221	$34,967	$66,550	$101,517	$11,508,877
222	$34,766	$66,751	$101,517	$11,442,127
223	$34,565	$66,952	$101,517	$11,375,174
224	$34,363	$67,155	$101,517	$11,308,020
225	$34,160	$67,357	$101,517	$11,240,663
226	$33,956	$67,561	$101,517	$11,173,102
227	$33,752	$67,765	$101,517	$11,105,337
228	$33,547	$67,970	$101,517	$11,037,367

第19年供款共

$1,218,204

第19年利息

$415,944

第19年共還本金

$802,260

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$33,342	$68,175	$101,517	$10,969,192
230	$33,136	$68,381	$101,517	$10,900,811
231	$32,930	$68,587	$101,517	$10,832,224
232	$32,722	$68,795	$101,517	$10,763,429
233	$32,515	$69,002	$101,517	$10,694,427
234	$32,306	$69,211	$101,517	$10,625,216
235	$32,097	$69,420	$101,517	$10,555,796
236	$31,887	$69,630	$101,517	$10,486,166
237	$31,677	$69,840	$101,517	$10,416,326
238	$31,466	$70,051	$101,517	$10,346,275
239	$31,254	$70,263	$101,517	$10,276,012
240	$31,042	$70,475	$101,517	$10,205,537

第20年供款共

$1,218,204

第20年利息

$386,374

第20年共還本金

$831,830

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$30,829	$70,688	$101,517	$10,134,849
242	$30,616	$70,901	$101,517	$10,063,948
243	$30,402	$71,116	$101,517	$9,992,833
244	$30,187	$71,330	$101,517	$9,921,502
245	$29,971	$71,546	$101,517	$9,849,957
246	$29,755	$71,762	$101,517	$9,778,195
247	$29,538	$71,979	$101,517	$9,706,216
248	$29,321	$72,196	$101,517	$9,634,020
249	$29,103	$72,414	$101,517	$9,561,605
250	$28,884	$72,633	$101,517	$9,488,972
251	$28,665	$72,852	$101,517	$9,416,120
252	$28,445	$73,072	$101,517	$9,343,048

第21年供款共

$1,218,204

第21年利息

$355,714

第21年共還本金

$862,490

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$28,224	$73,293	$101,517	$9,269,754
254	$28,002	$73,515	$101,517	$9,196,240
255	$27,780	$73,737	$101,517	$9,122,503
256	$27,558	$73,959	$101,517	$9,048,543
257	$27,334	$74,183	$101,517	$8,974,361
258	$27,110	$74,407	$101,517	$8,899,954
259	$26,885	$74,632	$101,517	$8,825,322
260	$26,660	$74,857	$101,517	$8,750,465
261	$26,434	$75,083	$101,517	$8,675,381
262	$26,207	$75,310	$101,517	$8,600,071
263	$25,979	$75,538	$101,517	$8,524,534
264	$25,751	$75,766	$101,517	$8,448,768

第22年供款共

$1,218,204

第22年利息

$323,924

第22年共還本金

$894,280

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$25,522	$75,995	$101,517	$8,372,773
266	$25,293	$76,224	$101,517	$8,296,549
267	$25,062	$76,455	$101,517	$8,220,094
268	$24,832	$76,685	$101,517	$8,143,409
269	$24,600	$76,917	$101,517	$8,066,492
270	$24,368	$77,149	$101,517	$7,989,342
271	$24,134	$77,383	$101,517	$7,911,960
272	$23,901	$77,616	$101,517	$7,834,343
273	$23,666	$77,851	$101,517	$7,756,493
274	$23,431	$78,086	$101,517	$7,678,407
275	$23,195	$78,322	$101,517	$7,600,085
276	$22,959	$78,558	$101,517	$7,521,526

第23年供款共

$1,218,204

第23年利息

$290,963

第23年共還本金

$927,241

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,721	$78,796	$101,517	$7,442,731
278	$22,483	$79,034	$101,517	$7,363,697
279	$22,245	$79,273	$101,517	$7,284,424
280	$22,005	$79,512	$101,517	$7,204,912
281	$21,765	$79,752	$101,517	$7,125,160
282	$21,524	$79,993	$101,517	$7,045,167
283	$21,282	$80,235	$101,517	$6,964,932
284	$21,040	$80,477	$101,517	$6,884,455
285	$20,797	$80,720	$101,517	$6,803,735
286	$20,553	$80,964	$101,517	$6,722,771
287	$20,308	$81,209	$101,517	$6,641,562
288	$20,063	$81,454	$101,517	$6,560,108

第24年供款共

$1,218,204

第24年利息

$256,786

第24年共還本金

$961,418

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,817	$81,700	$101,517	$6,478,408
290	$19,570	$81,947	$101,517	$6,396,461
291	$19,323	$82,194	$101,517	$6,314,267
292	$19,074	$82,443	$101,517	$6,231,824
293	$18,825	$82,692	$101,517	$6,149,133
294	$18,576	$82,942	$101,517	$6,066,191
295	$18,325	$83,192	$101,517	$5,982,999
296	$18,074	$83,443	$101,517	$5,899,556
297	$17,822	$83,695	$101,517	$5,815,860
298	$17,569	$83,948	$101,517	$5,731,912
299	$17,315	$84,202	$101,517	$5,647,710
300	$17,061	$84,456	$101,517	$5,563,254

第25年供款共

$1,218,204

第25年利息

$221,350

第25年共還本金

$996,854

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,806	$84,711	$101,517	$5,478,542
302	$16,550	$84,967	$101,517	$5,393,575
303	$16,293	$85,224	$101,517	$5,308,351
304	$16,036	$85,481	$101,517	$5,222,870
305	$15,777	$85,740	$101,517	$5,137,130
306	$15,518	$85,999	$101,517	$5,051,132
307	$15,259	$86,258	$101,517	$4,964,873
308	$14,998	$86,519	$101,517	$4,878,354
309	$14,737	$86,780	$101,517	$4,791,574
310	$14,475	$87,042	$101,517	$4,704,532
311	$14,212	$87,305	$101,517	$4,617,226
312	$13,948	$87,569	$101,517	$4,529,657

第26年供款共

$1,218,204

第26年利息

$184,607

第26年共還本金

$1,033,597

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,683	$87,834	$101,517	$4,441,823
314	$13,418	$88,099	$101,517	$4,353,724
315	$13,152	$88,365	$101,517	$4,265,359
316	$12,885	$88,632	$101,517	$4,176,727
317	$12,617	$88,900	$101,517	$4,087,827
318	$12,349	$89,168	$101,517	$3,998,659
319	$12,079	$89,438	$101,517	$3,909,221
320	$11,809	$89,708	$101,517	$3,819,513
321	$11,538	$89,979	$101,517	$3,729,534
322	$11,266	$90,251	$101,517	$3,639,284
323	$10,994	$90,523	$101,517	$3,548,760
324	$10,720	$90,797	$101,517	$3,457,963

第27年供款共

$1,218,204

第27年利息

$146,511

第27年共還本金

$1,071,694

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,446	$91,071	$101,517	$3,366,892
326	$10,171	$91,346	$101,517	$3,275,546
327	$9,895	$91,622	$101,517	$3,183,924
328	$9,618	$91,899	$101,517	$3,092,025
329	$9,340	$92,177	$101,517	$2,999,849
330	$9,062	$92,455	$101,517	$2,907,394
331	$8,783	$92,734	$101,517	$2,814,659
332	$8,503	$93,014	$101,517	$2,721,645
333	$8,222	$93,295	$101,517	$2,628,350
334	$7,940	$93,577	$101,517	$2,534,772
335	$7,657	$93,860	$101,517	$2,440,912
336	$7,374	$94,143	$101,517	$2,346,769

第28年供款共

$1,218,204

第28年利息

$107,010

第28年共還本金

$1,111,194

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,089	$94,428	$101,517	$2,252,341
338	$6,804	$94,713	$101,517	$2,157,628
339	$6,518	$94,999	$101,517	$2,062,629
340	$6,231	$95,286	$101,517	$1,967,343
341	$5,943	$95,574	$101,517	$1,871,769
342	$5,654	$95,863	$101,517	$1,775,906
343	$5,365	$96,152	$101,517	$1,679,754
344	$5,074	$96,443	$101,517	$1,583,311
345	$4,783	$96,734	$101,517	$1,486,577
346	$4,491	$97,026	$101,517	$1,389,551
347	$4,198	$97,319	$101,517	$1,292,231
348	$3,904	$97,613	$101,517	$1,194,618

第29年供款共

$1,218,204

第29年利息

$66,053

第29年共還本金

$1,152,151

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,609	$97,908	$101,517	$1,096,709
350	$3,313	$98,204	$101,517	$998,505
351	$3,016	$98,501	$101,517	$900,005
352	$2,719	$98,798	$101,517	$801,206
353	$2,420	$99,097	$101,517	$702,110
354	$2,121	$99,396	$101,517	$602,714
355	$1,821	$99,696	$101,517	$503,017
356	$1,520	$99,997	$101,517	$403,020
357	$1,217	$100,300	$101,517	$302,720
358	$914	$100,603	$101,517	$202,118
359	$611	$100,906	$101,517	$101,211
360	$306	$101,211	$101,517	$0

第30年供款共

$1,218,204

第30年利息

$23,587

第30年共還本金

$1,194,618

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$22,616,128

免責聲明

筍盤推介

按揭保險費
info