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$22,054,646

每月供款
$99,958

首期

$-14,260,000

總貸款額

$22,260,000

總利息

$13,724,646

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

$199,915

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

$199,915

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

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@16,667

local_fire_department 至HIT

售$800 萬

實

480 呎

@16,667

售$800 萬

local_fire_department 至HIT

沙田新城市廣場紅棉閣

thumb_up

新城市廣場 3房1套歡迎約睇

實

640 呎

@13,281

建

753 呎

@11,288

local_fire_department 至HIT

售$850 萬

實

640 呎

@13,281

建

753 呎

@11,288

售$850 萬

local_fire_department 至HIT

粉嶺廣福苑

thumb_up

*罕有4房*連車位*換樓精選*

實

916 呎

@9,279

建

1,235 呎

@6,883

hotel_class 樓王

售$850 萬

實

916 呎

@9,279

建

1,235 呎

@6,883

售$850 萬

hotel_class 樓王

馬鞍山迎海第02期星灣第20座

thumb_up

迎海全海特色玻璃屋

實

527 呎

@16,129

local_fire_department 至HIT

售$850 萬

實

527 呎

@16,129

售$850 萬

local_fire_department 至HIT

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@14,754

建

718 呎

@11,281

local_fire_department 至HIT directions_run 日內即走

售$810 萬

實

549 呎

@14,754

建

718 呎

@11,281

售$810 萬

local_fire_department 至HIT directions_run 日內即走

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

沙田文禮閣第04座

thumb_up

文禮閣第04座

實

622 呎

@13,666

建

736 呎

@11,549

flight_takeoff 移民急讓

售$850 萬

實

622 呎

@13,666

建

736 呎

@11,549

售$850 萬

flight_takeoff 移民急讓

馬鞍山迎海第04期駿岸第08座

thumb_up

2房2廳東北迎海

實

512 呎

@14,648

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$750 萬

實

512 呎

@14,648

售$750 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@14,388

建

758 呎

@10,554

pets 愛竉必選

售$800 萬

實

556 呎

@14,388

建

758 呎

@10,554

售$800 萬

pets 愛竉必選

馬鞍山迎海

thumb_up

迎海星灣21座 2房加儲物房

實

497 呎

@14,487

local_fire_department 至HIT verified 首置必買

售$720 萬

實

497 呎

@14,487

售$720 萬

local_fire_department 至HIT verified 首置必買

馬鞍山銀湖天峰第02座

thumb_up

銀湖天峰2房+工人房古典內園池景

實

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

售$900 萬

實

604 呎

@14,901

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

獨家

沙田碧濤花園第01期

thumb_up

罕有碧濤花園靚則放盤靚河景新裝,人見人愛,三房套實用抵住,快手得

實

764 呎

@9,162

建

1,113 呎

@6,289

local_offer 低水筍價

售$700 萬

實

764 呎

@9,162

建

1,113 呎

@6,289

售$700 萬

local_offer 低水筍價

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
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$99,958

年期

30年

貸款金額

$22,260,000

總利息

$13,724,646

總貸款連利息

$35,984,646

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$64,925	$35,032	$99,957	$22,224,968
2	$64,823	$35,135	$99,957	$22,189,833
3	$64,720	$35,237	$99,957	$22,154,596
4	$64,618	$35,340	$99,957	$22,119,256
5	$64,514	$35,443	$99,957	$22,083,814
6	$64,411	$35,546	$99,957	$22,048,267
7	$64,307	$35,650	$99,957	$22,012,617
8	$64,203	$35,754	$99,957	$21,976,863
9	$64,099	$35,858	$99,957	$21,941,005
10	$63,995	$35,963	$99,957	$21,905,043
11	$63,890	$36,068	$99,957	$21,868,975
12	$63,785	$36,173	$99,957	$21,832,802

第1年供款共

$1,199,488

第1年利息

$772,290

第1年共還本金

$427,198

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$63,679	$36,278	$99,957	$21,796,524
14	$63,573	$36,384	$99,957	$21,760,140
15	$63,467	$36,490	$99,957	$21,723,649
16	$63,361	$36,597	$99,957	$21,687,053
17	$63,254	$36,703	$99,957	$21,650,349
18	$63,147	$36,810	$99,957	$21,613,539
19	$63,039	$36,918	$99,957	$21,576,621
20	$62,932	$37,026	$99,957	$21,539,595
21	$62,824	$37,134	$99,957	$21,502,462
22	$62,716	$37,242	$99,957	$21,465,220
23	$62,607	$37,350	$99,957	$21,427,869
24	$62,498	$37,459	$99,957	$21,390,410

第2年供款共

$1,199,488

第2年利息

$757,096

第2年共還本金

$442,392

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$62,389	$37,569	$99,957	$21,352,841
26	$62,279	$37,678	$99,957	$21,315,163
27	$62,169	$37,788	$99,957	$21,277,375
28	$62,059	$37,898	$99,957	$21,239,477
29	$61,948	$38,009	$99,957	$21,201,468
30	$61,838	$38,120	$99,957	$21,163,348
31	$61,726	$38,231	$99,957	$21,125,117
32	$61,615	$38,342	$99,957	$21,086,775
33	$61,503	$38,454	$99,957	$21,048,321
34	$61,391	$38,566	$99,957	$21,009,754
35	$61,278	$38,679	$99,957	$20,971,075
36	$61,166	$38,792	$99,957	$20,932,284

第3年供款共

$1,199,488

第3年利息

$741,362

第3年共還本金

$458,127

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$61,052	$38,905	$99,957	$20,893,379
38	$60,939	$39,018	$99,957	$20,854,360
39	$60,825	$39,132	$99,957	$20,815,228
40	$60,711	$39,246	$99,957	$20,775,982
41	$60,597	$39,361	$99,957	$20,736,621
42	$60,482	$39,476	$99,957	$20,697,146
43	$60,367	$39,591	$99,957	$20,657,555
44	$60,251	$39,706	$99,957	$20,617,849
45	$60,135	$39,822	$99,957	$20,578,027
46	$60,019	$39,938	$99,957	$20,538,089
47	$59,903	$40,055	$99,957	$20,498,034
48	$59,786	$40,171	$99,957	$20,457,863

第4年供款共

$1,199,488

第4年利息

$725,067

第4年共還本金

$474,421

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$59,669	$40,289	$99,957	$20,417,574
50	$59,551	$40,406	$99,957	$20,377,168
51	$59,433	$40,524	$99,957	$20,336,644
52	$59,315	$40,642	$99,957	$20,296,002
53	$59,197	$40,761	$99,957	$20,255,241
54	$59,078	$40,880	$99,957	$20,214,362
55	$58,959	$40,999	$99,957	$20,173,363
56	$58,839	$41,118	$99,957	$20,132,245
57	$58,719	$41,238	$99,957	$20,091,006
58	$58,599	$41,359	$99,957	$20,049,648
59	$58,478	$41,479	$99,957	$20,008,169
60	$58,357	$41,600	$99,957	$19,966,568

第5年供款共

$1,199,488

第5年利息

$708,194

第5年共還本金

$491,294

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$58,236	$41,722	$99,957	$19,924,847
62	$58,114	$41,843	$99,957	$19,883,004
63	$57,992	$41,965	$99,957	$19,841,038
64	$57,870	$42,088	$99,957	$19,798,951
65	$57,747	$42,210	$99,957	$19,756,740
66	$57,624	$42,334	$99,957	$19,714,407
67	$57,500	$42,457	$99,957	$19,671,950
68	$57,377	$42,581	$99,957	$19,629,369
69	$57,252	$42,705	$99,957	$19,586,664
70	$57,128	$42,830	$99,957	$19,543,834
71	$57,003	$42,954	$99,957	$19,500,880
72	$56,878	$43,080	$99,957	$19,457,800

第6年供款共

$1,199,488

第6年利息

$690,720

第6年共還本金

$508,768

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$56,752	$43,205	$99,957	$19,414,595
74	$56,626	$43,331	$99,957	$19,371,263
75	$56,500	$43,458	$99,957	$19,327,805
76	$56,373	$43,585	$99,957	$19,284,221
77	$56,246	$43,712	$99,957	$19,240,509
78	$56,118	$43,839	$99,957	$19,196,670
79	$55,990	$43,967	$99,957	$19,152,703
80	$55,862	$44,095	$99,957	$19,108,608
81	$55,733	$44,224	$99,957	$19,064,384
82	$55,604	$44,353	$99,957	$19,020,031
83	$55,475	$44,482	$99,957	$18,975,549
84	$55,345	$44,612	$99,957	$18,930,937

第7年供款共

$1,199,488

第7年利息

$672,625

第7年共還本金

$526,864

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$55,215	$44,742	$99,957	$18,886,194
86	$55,085	$44,873	$99,957	$18,841,322
87	$54,954	$45,003	$99,957	$18,796,318
88	$54,823	$45,135	$99,957	$18,751,184
89	$54,691	$45,266	$99,957	$18,705,917
90	$54,559	$45,398	$99,957	$18,660,519
91	$54,427	$45,531	$99,957	$18,614,988
92	$54,294	$45,664	$99,957	$18,569,324
93	$54,161	$45,797	$99,957	$18,523,527
94	$54,027	$45,930	$99,957	$18,477,597
95	$53,893	$46,064	$99,957	$18,431,533
96	$53,759	$46,199	$99,957	$18,385,334

第8年供款共

$1,199,488

第8年利息

$653,886

第8年共還本金

$545,603

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$53,624	$46,333	$99,957	$18,339,001
98	$53,489	$46,469	$99,957	$18,292,532
99	$53,353	$46,604	$99,957	$18,245,928
100	$53,217	$46,740	$99,957	$18,199,188
101	$53,081	$46,876	$99,957	$18,152,311
102	$52,944	$47,013	$99,957	$18,105,298
103	$52,807	$47,150	$99,957	$18,058,148
104	$52,670	$47,288	$99,957	$18,010,860
105	$52,532	$47,426	$99,957	$17,963,435
106	$52,393	$47,564	$99,957	$17,915,871
107	$52,255	$47,703	$99,957	$17,868,168
108	$52,115	$47,842	$99,957	$17,820,326

第9年供款共

$1,199,488

第9年利息

$634,480

第9年共還本金

$565,008

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$51,976	$47,981	$99,957	$17,772,345
110	$51,836	$48,121	$99,957	$17,724,223
111	$51,696	$48,262	$99,957	$17,675,962
112	$51,555	$48,402	$99,957	$17,627,559
113	$51,414	$48,544	$99,957	$17,579,015
114	$51,272	$48,685	$99,957	$17,530,330
115	$51,130	$48,827	$99,957	$17,481,503
116	$50,988	$48,970	$99,957	$17,432,533
117	$50,845	$49,112	$99,957	$17,383,421
118	$50,702	$49,256	$99,957	$17,334,165
119	$50,558	$49,399	$99,957	$17,284,766
120	$50,414	$49,543	$99,957	$17,235,222

第10年供款共

$1,199,488

第10年利息

$614,385

第10年共還本金

$585,104

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$50,269	$49,688	$99,957	$17,185,534
122	$50,124	$49,833	$99,957	$17,135,702
123	$49,979	$49,978	$99,957	$17,085,723
124	$49,833	$50,124	$99,957	$17,035,599
125	$49,687	$50,270	$99,957	$16,985,329
126	$49,541	$50,417	$99,957	$16,934,912
127	$49,393	$50,564	$99,957	$16,884,349
128	$49,246	$50,711	$99,957	$16,833,637
129	$49,098	$50,859	$99,957	$16,782,778
130	$48,950	$51,008	$99,957	$16,731,770
131	$48,801	$51,156	$99,957	$16,680,614
132	$48,652	$51,306	$99,957	$16,629,309

第11年供款共

$1,199,488

第11年利息

$593,574

第11年共還本金

$605,914

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$48,502	$51,455	$99,957	$16,577,853
134	$48,352	$51,605	$99,957	$16,526,248
135	$48,202	$51,756	$99,957	$16,474,492
136	$48,051	$51,907	$99,957	$16,422,586
137	$47,899	$52,058	$99,957	$16,370,527
138	$47,747	$52,210	$99,957	$16,318,317
139	$47,595	$52,362	$99,957	$16,265,955
140	$47,442	$52,515	$99,957	$16,213,440
141	$47,289	$52,668	$99,957	$16,160,772
142	$47,136	$52,822	$99,957	$16,107,950
143	$46,982	$52,976	$99,957	$16,054,974
144	$46,827	$53,130	$99,957	$16,001,844

第12年供款共

$1,199,488

第12年利息

$572,024

第12年共還本金

$627,464

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$46,672	$53,285	$99,957	$15,948,559
146	$46,517	$53,441	$99,957	$15,895,118
147	$46,361	$53,597	$99,957	$15,841,521
148	$46,204	$53,753	$99,957	$15,787,769
149	$46,048	$53,910	$99,957	$15,733,859
150	$45,890	$54,067	$99,957	$15,679,792
151	$45,733	$54,225	$99,957	$15,625,567
152	$45,575	$54,383	$99,957	$15,571,185
153	$45,416	$54,541	$99,957	$15,516,643
154	$45,257	$54,700	$99,957	$15,461,943
155	$45,097	$54,860	$99,957	$15,407,083
156	$44,937	$55,020	$99,957	$15,352,063

第13年供款共

$1,199,488

第13年利息

$549,707

第13年共還本金

$649,781

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$44,777	$55,180	$99,957	$15,296,882
158	$44,616	$55,341	$99,957	$15,241,541
159	$44,454	$55,503	$99,957	$15,186,038
160	$44,293	$55,665	$99,957	$15,130,373
161	$44,130	$55,827	$99,957	$15,074,546
162	$43,967	$55,990	$99,957	$15,018,556
163	$43,804	$56,153	$99,957	$14,962,403
164	$43,640	$56,317	$99,957	$14,906,086
165	$43,476	$56,481	$99,957	$14,849,605
166	$43,311	$56,646	$99,957	$14,792,959
167	$43,146	$56,811	$99,957	$14,736,147
168	$42,980	$56,977	$99,957	$14,679,170

第14年供款共

$1,199,488

第14年利息

$526,596

第14年共還本金

$672,892

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$42,814	$57,143	$99,957	$14,622,027
170	$42,648	$57,310	$99,957	$14,564,718
171	$42,480	$57,477	$99,957	$14,507,241
172	$42,313	$57,645	$99,957	$14,449,596
173	$42,145	$57,813	$99,957	$14,391,783
174	$41,976	$57,981	$99,957	$14,333,802
175	$41,807	$58,150	$99,957	$14,275,652
176	$41,637	$58,320	$99,957	$14,217,332
177	$41,467	$58,490	$99,957	$14,158,842
178	$41,297	$58,661	$99,957	$14,100,181
179	$41,126	$58,832	$99,957	$14,041,349
180	$40,954	$59,003	$99,957	$13,982,346

第15年供款共

$1,199,488

第15年利息

$502,663

第15年共還本金

$696,825

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$40,782	$59,176	$99,957	$13,923,170
182	$40,609	$59,348	$99,957	$13,863,822
183	$40,436	$59,521	$99,957	$13,804,301
184	$40,263	$59,695	$99,957	$13,744,606
185	$40,088	$59,869	$99,957	$13,684,737
186	$39,914	$60,044	$99,957	$13,624,694
187	$39,739	$60,219	$99,957	$13,564,475
188	$39,563	$60,394	$99,957	$13,504,081
189	$39,387	$60,570	$99,957	$13,443,510
190	$39,210	$60,747	$99,957	$13,382,763
191	$39,033	$60,924	$99,957	$13,321,839
192	$38,855	$61,102	$99,957	$13,260,737

第16年供款共

$1,199,488

第16年利息

$477,879

第16年共還本金

$721,609

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$38,677	$61,280	$99,957	$13,199,457
194	$38,498	$61,459	$99,957	$13,137,998
195	$38,319	$61,638	$99,957	$13,076,359
196	$38,139	$61,818	$99,957	$13,014,541
197	$37,959	$61,998	$99,957	$12,952,543
198	$37,778	$62,179	$99,957	$12,890,364
199	$37,597	$62,360	$99,957	$12,828,004
200	$37,415	$62,542	$99,957	$12,765,461
201	$37,233	$62,725	$99,957	$12,702,737
202	$37,050	$62,908	$99,957	$12,639,829
203	$36,866	$63,091	$99,957	$12,576,738
204	$36,682	$63,275	$99,957	$12,513,462

第17年供款共

$1,199,488

第17年利息

$452,214

第17年共還本金

$747,274

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$36,498	$63,460	$99,957	$12,450,003
206	$36,313	$63,645	$99,957	$12,386,358
207	$36,127	$63,830	$99,957	$12,322,527
208	$35,941	$64,017	$99,957	$12,258,511
209	$35,754	$64,203	$99,957	$12,194,307
210	$35,567	$64,391	$99,957	$12,129,917
211	$35,379	$64,578	$99,957	$12,065,338
212	$35,191	$64,767	$99,957	$12,000,572
213	$35,002	$64,956	$99,957	$11,935,616
214	$34,812	$65,145	$99,957	$11,870,471
215	$34,622	$65,335	$99,957	$11,805,136
216	$34,432	$65,526	$99,957	$11,739,610

第18年供款共

$1,199,488

第18年利息

$425,636

第18年共還本金

$773,853

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$34,241	$65,717	$99,957	$11,673,893
218	$34,049	$65,908	$99,957	$11,607,985
219	$33,857	$66,101	$99,957	$11,541,884
220	$33,664	$66,294	$99,957	$11,475,590
221	$33,470	$66,487	$99,957	$11,409,104
222	$33,277	$66,681	$99,957	$11,342,423
223	$33,082	$66,875	$99,957	$11,275,547
224	$32,887	$67,070	$99,957	$11,208,477
225	$32,691	$67,266	$99,957	$11,141,211
226	$32,495	$67,462	$99,957	$11,073,749
227	$32,298	$67,659	$99,957	$11,006,090
228	$32,101	$67,856	$99,957	$10,938,234

第19年供款共

$1,199,488

第19年利息

$398,112

第19年共還本金

$801,376

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$31,903	$68,054	$99,957	$10,870,180
230	$31,705	$68,253	$99,957	$10,801,927
231	$31,506	$68,452	$99,957	$10,733,475
232	$31,306	$68,651	$99,957	$10,664,824
233	$31,106	$68,852	$99,957	$10,595,972
234	$30,905	$69,052	$99,957	$10,526,920
235	$30,704	$69,254	$99,957	$10,457,666
236	$30,502	$69,456	$99,957	$10,388,210
237	$30,299	$69,658	$99,957	$10,318,552
238	$30,096	$69,862	$99,957	$10,248,690
239	$29,892	$70,065	$99,957	$10,178,625
240	$29,688	$70,270	$99,957	$10,108,355

第20年供款共

$1,199,488

第20年利息

$369,610

第20年共還本金

$829,879

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$29,483	$70,475	$99,957	$10,037,881
242	$29,277	$70,680	$99,957	$9,967,200
243	$29,071	$70,886	$99,957	$9,896,314
244	$28,864	$71,093	$99,957	$9,825,221
245	$28,657	$71,300	$99,957	$9,753,920
246	$28,449	$71,508	$99,957	$9,682,412
247	$28,240	$71,717	$99,957	$9,610,695
248	$28,031	$71,926	$99,957	$9,538,769
249	$27,821	$72,136	$99,957	$9,466,633
250	$27,611	$72,346	$99,957	$9,394,287
251	$27,400	$72,557	$99,957	$9,321,729
252	$27,188	$72,769	$99,957	$9,248,960

第21年供款共

$1,199,488

第21年利息

$340,093

第21年共還本金

$859,395

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$26,976	$72,981	$99,957	$9,175,979
254	$26,763	$73,194	$99,957	$9,102,785
255	$26,550	$73,408	$99,957	$9,029,378
256	$26,336	$73,622	$99,957	$8,955,756
257	$26,121	$73,836	$99,957	$8,881,919
258	$25,906	$74,052	$99,957	$8,807,868
259	$25,690	$74,268	$99,957	$8,733,600
260	$25,473	$74,484	$99,957	$8,659,116
261	$25,256	$74,702	$99,957	$8,584,414
262	$25,038	$74,919	$99,957	$8,509,495
263	$24,819	$75,138	$99,957	$8,434,357
264	$24,600	$75,357	$99,957	$8,358,999

第22年供款共

$1,199,488

第22年利息

$309,527

第22年共還本金

$889,961

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,380	$75,577	$99,957	$8,283,422
266	$24,160	$75,797	$99,957	$8,207,625
267	$23,939	$76,018	$99,957	$8,131,607
268	$23,717	$76,240	$99,957	$8,055,367
269	$23,495	$76,463	$99,957	$7,978,904
270	$23,272	$76,686	$99,957	$7,902,218
271	$23,048	$76,909	$99,957	$7,825,309
272	$22,824	$77,134	$99,957	$7,748,176
273	$22,599	$77,359	$99,957	$7,670,817
274	$22,373	$77,584	$99,957	$7,593,233
275	$22,147	$77,810	$99,957	$7,515,423
276	$21,920	$78,037	$99,957	$7,437,385

第23年供款共

$1,199,488

第23年利息

$277,874

第23年共還本金

$921,614

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$21,692	$78,265	$99,957	$7,359,120
278	$21,464	$78,493	$99,957	$7,280,627
279	$21,235	$78,722	$99,957	$7,201,905
280	$21,006	$78,952	$99,957	$7,122,953
281	$20,775	$79,182	$99,957	$7,043,771
282	$20,544	$79,413	$99,957	$6,964,358
283	$20,313	$79,645	$99,957	$6,884,713
284	$20,080	$79,877	$99,957	$6,804,836
285	$19,847	$80,110	$99,957	$6,724,727
286	$19,614	$80,344	$99,957	$6,644,383
287	$19,379	$80,578	$99,957	$6,563,805
288	$19,144	$80,813	$99,957	$6,482,992

第24年供款共

$1,199,488

第24年利息

$245,095

第24年共還本金

$954,393

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$18,909	$81,049	$99,957	$6,401,944
290	$18,672	$81,285	$99,957	$6,320,659
291	$18,435	$81,522	$99,957	$6,239,136
292	$18,197	$81,760	$99,957	$6,157,377
293	$17,959	$81,998	$99,957	$6,075,378
294	$17,720	$82,237	$99,957	$5,993,141
295	$17,480	$82,477	$99,957	$5,910,663
296	$17,239	$82,718	$99,957	$5,827,945
297	$16,998	$82,959	$99,957	$5,744,986
298	$16,756	$83,201	$99,957	$5,661,785
299	$16,514	$83,444	$99,957	$5,578,341
300	$16,270	$83,687	$99,957	$5,494,654

第25年供款共

$1,199,488

第25年利息

$211,150

第25年共還本金

$988,338

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,026	$83,931	$99,957	$5,410,723
302	$15,781	$84,176	$99,957	$5,326,547
303	$15,536	$84,422	$99,957	$5,242,125
304	$15,290	$84,668	$99,957	$5,157,457
305	$15,043	$84,915	$99,957	$5,072,543
306	$14,795	$85,162	$99,957	$4,987,380
307	$14,547	$85,411	$99,957	$4,901,969
308	$14,297	$85,660	$99,957	$4,816,309
309	$14,048	$85,910	$99,957	$4,730,400
310	$13,797	$86,160	$99,957	$4,644,239
311	$13,546	$86,412	$99,957	$4,557,828
312	$13,294	$86,664	$99,957	$4,471,164

第26年供款共

$1,199,488

第26年利息

$175,998

第26年共還本金

$1,023,490

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,041	$86,916	$99,957	$4,384,248
314	$12,787	$87,170	$99,957	$4,297,078
315	$12,533	$87,424	$99,957	$4,209,653
316	$12,278	$87,679	$99,957	$4,121,974
317	$12,022	$87,935	$99,957	$4,034,039
318	$11,766	$88,191	$99,957	$3,945,848
319	$11,509	$88,449	$99,957	$3,857,399
320	$11,251	$88,707	$99,957	$3,768,693
321	$10,992	$88,965	$99,957	$3,679,727
322	$10,733	$89,225	$99,957	$3,590,503
323	$10,472	$89,485	$99,957	$3,501,017
324	$10,211	$89,746	$99,957	$3,411,271

第27年供款共

$1,199,488

第27年利息

$139,596

第27年共還本金

$1,059,893

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,950	$90,008	$99,957	$3,321,264
326	$9,687	$90,270	$99,957	$3,230,993
327	$9,424	$90,534	$99,957	$3,140,460
328	$9,160	$90,798	$99,957	$3,049,662
329	$8,895	$91,062	$99,957	$2,958,600
330	$8,629	$91,328	$99,957	$2,867,271
331	$8,363	$91,594	$99,957	$2,775,677
332	$8,096	$91,862	$99,957	$2,683,815
333	$7,828	$92,130	$99,957	$2,591,686
334	$7,559	$92,398	$99,957	$2,499,287
335	$7,290	$92,668	$99,957	$2,406,620
336	$7,019	$92,938	$99,957	$2,313,682

第28年供款共

$1,199,488

第28年利息

$101,898

第28年共還本金

$1,097,590

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,748	$93,209	$99,957	$2,220,473
338	$6,476	$93,481	$99,957	$2,126,992
339	$6,204	$93,754	$99,957	$2,033,238
340	$5,930	$94,027	$99,957	$1,939,211
341	$5,656	$94,301	$99,957	$1,844,910
342	$5,381	$94,576	$99,957	$1,750,333
343	$5,105	$94,852	$99,957	$1,655,481
344	$4,828	$95,129	$99,957	$1,560,352
345	$4,551	$95,406	$99,957	$1,464,946
346	$4,273	$95,685	$99,957	$1,369,261
347	$3,994	$95,964	$99,957	$1,273,298
348	$3,714	$96,244	$99,957	$1,177,054

第29年供款共

$1,199,488

第29年利息

$62,861

第29年共還本金

$1,136,628

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,433	$96,524	$99,957	$1,080,530
350	$3,152	$96,806	$99,957	$983,724
351	$2,869	$97,088	$99,957	$886,636
352	$2,586	$97,371	$99,957	$789,264
353	$2,302	$97,655	$99,957	$691,609
354	$2,017	$97,940	$99,957	$593,669
355	$1,732	$98,226	$99,957	$495,443
356	$1,445	$98,512	$99,957	$396,931
357	$1,158	$98,800	$99,957	$298,131
358	$870	$99,088	$99,957	$199,043
359	$581	$99,377	$99,957	$99,667
360	$291	$99,667	$99,957	$0

第30年供款共

$1,199,488

第30年利息

$22,434

第30年共還本金

$1,177,054

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$22,054,646

免責聲明

筍盤推介

按揭保險費
info