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$22,244,546

每月供款
$101,341

首期

$-14,568,000

總貸款額

$22,568,000

總利息

$13,914,546

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-14,238,000

按月供比率計算

$202,681

置業成本總預算

HK$-14,238,000

首期

$-14,568,000
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

$202,681

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

馬鞍山馬鞍山中心第01座

thumb_up

高層海景三房,罕有放盤

實

642 呎

@13,396

建

848 呎

@10,142

verified 首置必買

售$860 萬

實

642 呎

@13,396

建

848 呎

@10,142

售$860 萬

verified 首置必買

馬鞍山新港城 M座

thumb_up

新港城 3房套廁

實

625 呎

@14,080

建

832 呎

@10,577

local_fire_department 至HIT

售$880 萬

實

625 呎

@14,080

建

832 呎

@10,577

售$880 萬

local_fire_department 至HIT

馬鞍山迎海第04期

thumb_up

*(9成按揭-鐵路線豪宅2房筍盤)*靚園景激筍出售

實

513 呎

@14,581

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$748 萬

實

513 呎

@14,581

售$748 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

馬鞍山迎海第01期第03座

thumb_up

高層海景 ~ 星級會所

實

491 呎

@15,479

建

638 呎

@11,912

directions_run 日內即走 real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

售$760 萬

實

491 呎

@15,479

建

638 呎

@11,912

售$760 萬

directions_run 日內即走 real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

馬鞍山迎海第03期星灣御

thumb_up

正南山景,罕有單邊,還價即成

實

496 呎

@14,113

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山迎濤灣極高層靚裝,全屋水,電,煤喉都換哂,磚地,單邊永久全海景

thumb_up

迎濤灣****極高層靚裝,全屋水,電,煤喉都換哂,磚地,單邊永久全海景****

實

737 呎

@11,126

建

973 呎

@8,428

local_fire_department 至HIT

售$820 萬

實

737 呎

@11,126

建

973 呎

@8,428

售$820 萬

local_fire_department 至HIT

沙田銀禧花園銀禧閣

thumb_up

特色連天台🏠🏠　享高層東南馬場景觀🌊🌊

實

660 呎

@13,333

建

1,094 呎

@8,044

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$880 萬

實

660 呎

@13,333

建

1,094 呎

@8,044

售$880 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

沙田玖瓏山日瓏閣第02座

thumb_up

迎接奢華生活,盡在玖瓏山

實

663 呎

@12,066

verified 首置必買

售$800 萬

實

663 呎

@12,066

售$800 萬

verified 首置必買

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

VR實景

沙田玖瓏山

thumb_up

玖瓏山大兩房業主有心賣

實

665 呎

@10,977

local_fire_department 至HIT real_estate_agent 罕有放盤

售$730 萬

實

665 呎

@10,977

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田銀禧花園

thumb_up

東南馬場優質兩房　連租約出售

實

510 呎

@14,314

建

653 呎

@11,179

local_fire_department 至HIT

售$730 萬

實

510 呎

@14,314

建

653 呎

@11,179

售$730 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑~三房精選~睇左有得傾~

實

755 呎

@10,596

建

932 呎

@8,584

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

755 呎

@10,596

建

932 呎

@8,584

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$135,068	$103,789	$85,053	$72,588
1.500	$140,089	$108,901	$90,258	$77,887
2.000	$145,227	$114,168	$95,655	$83,416
2.500	$150,481	$119,588	$101,244	$89,171
3.000	$155,850	$125,162	$107,020	$95,148
3.500	$161,335	$130,885	$112,981	$101,340
4.000	$166,933	$136,758	$119,122	$107,743
4.500	$172,644	$142,776	$125,440	$114,349
5.000	$178,466	$148,939	$131,930	$121,150
5.500	$184,399	$155,242	$138,587	$128,139
6.000	$190,442	$161,684	$145,406	$135,307

每月供款$101,341

年期

30年

貸款金額

$22,568,000

總利息

$13,914,546

總貸款連利息

$36,482,546

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$65,823	$35,517	$101,340	$22,532,483
2	$65,720	$35,621	$101,340	$22,496,862
3	$65,616	$35,725	$101,340	$22,461,138
4	$65,512	$35,829	$101,340	$22,425,309
5	$65,407	$35,933	$101,340	$22,389,376
6	$65,302	$36,038	$101,340	$22,353,338
7	$65,197	$36,143	$101,340	$22,317,194
8	$65,092	$36,249	$101,340	$22,280,946
9	$64,986	$36,354	$101,340	$22,244,592
10	$64,880	$36,460	$101,340	$22,208,131
11	$64,774	$36,567	$101,340	$22,171,565
12	$64,667	$36,673	$101,340	$22,134,891

第1年供款共

$1,216,085

第1年利息

$782,976

第1年共還本金

$433,109

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$64,560	$36,780	$101,340	$22,098,111
14	$64,453	$36,888	$101,340	$22,061,223
15	$64,345	$36,995	$101,340	$22,024,228
16	$64,237	$37,103	$101,340	$21,987,125
17	$64,129	$37,211	$101,340	$21,949,914
18	$64,021	$37,320	$101,340	$21,912,594
19	$63,912	$37,429	$101,340	$21,875,165
20	$63,803	$37,538	$101,340	$21,837,627
21	$63,693	$37,647	$101,340	$21,799,980
22	$63,583	$37,757	$101,340	$21,762,223
23	$63,473	$37,867	$101,340	$21,724,356
24	$63,363	$37,978	$101,340	$21,686,378

第2年供款共

$1,216,085

第2年利息

$767,572

第2年共還本金

$448,513

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$63,252	$38,088	$101,340	$21,648,290
26	$63,141	$38,200	$101,340	$21,610,090
27	$63,029	$38,311	$101,340	$21,571,779
28	$62,918	$38,423	$101,340	$21,533,356
29	$62,806	$38,535	$101,340	$21,494,822
30	$62,693	$38,647	$101,340	$21,456,174
31	$62,581	$38,760	$101,340	$21,417,414
32	$62,467	$38,873	$101,340	$21,378,542
33	$62,354	$38,986	$101,340	$21,339,555
34	$62,240	$39,100	$101,340	$21,300,455
35	$62,126	$39,214	$101,340	$21,261,241
36	$62,012	$39,328	$101,340	$21,221,913

第3年供款共

$1,216,085

第3年利息

$751,619

第3年共還本金

$464,465

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$61,897	$39,443	$101,340	$21,182,469
38	$61,782	$39,558	$101,340	$21,142,911
39	$61,667	$39,674	$101,340	$21,103,238
40	$61,551	$39,789	$101,340	$21,063,448
41	$61,435	$39,905	$101,340	$21,023,543
42	$61,319	$40,022	$101,340	$20,983,521
43	$61,202	$40,138	$101,340	$20,943,383
44	$61,085	$40,256	$101,340	$20,903,127
45	$60,967	$40,373	$101,340	$20,862,754
46	$60,850	$40,491	$101,340	$20,822,264
47	$60,732	$40,609	$101,340	$20,781,655
48	$60,613	$40,727	$101,340	$20,740,928

第4年供款共

$1,216,085

第4年利息

$735,100

第4年共還本金

$480,985

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$60,494	$40,846	$101,340	$20,700,082
50	$60,375	$40,965	$101,340	$20,659,116
51	$60,256	$41,085	$101,340	$20,618,032
52	$60,136	$41,204	$101,340	$20,576,827
53	$60,016	$41,325	$101,340	$20,535,503
54	$59,895	$41,445	$101,340	$20,494,057
55	$59,774	$41,566	$101,340	$20,452,491
56	$59,653	$41,687	$101,340	$20,410,804
57	$59,532	$41,809	$101,340	$20,368,995
58	$59,410	$41,931	$101,340	$20,327,064
59	$59,287	$42,053	$101,340	$20,285,011
60	$59,165	$42,176	$101,340	$20,242,835

第5年供款共

$1,216,085

第5年利息

$717,993

第5年共還本金

$498,092

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$59,042	$42,299	$101,340	$20,200,537
62	$58,918	$42,422	$101,340	$20,158,114
63	$58,795	$42,546	$101,340	$20,115,568
64	$58,670	$42,670	$101,340	$20,072,898
65	$58,546	$42,794	$101,340	$20,030,104
66	$58,421	$42,919	$101,340	$19,987,185
67	$58,296	$43,044	$101,340	$19,944,140
68	$58,170	$43,170	$101,340	$19,900,970
69	$58,044	$43,296	$101,340	$19,857,674
70	$57,918	$43,422	$101,340	$19,814,252
71	$57,792	$43,549	$101,340	$19,770,703
72	$57,665	$43,676	$101,340	$19,727,028

第6年供款共

$1,216,085

第6年利息

$700,277

第6年共還本金

$515,808

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$57,537	$43,803	$101,340	$19,683,224
74	$57,409	$43,931	$101,340	$19,639,293
75	$57,281	$44,059	$101,340	$19,595,234
76	$57,153	$44,188	$101,340	$19,551,047
77	$57,024	$44,317	$101,340	$19,506,730
78	$56,895	$44,446	$101,340	$19,462,284
79	$56,765	$44,575	$101,340	$19,417,709
80	$56,635	$44,705	$101,340	$19,373,003
81	$56,505	$44,836	$101,340	$19,328,168
82	$56,374	$44,967	$101,340	$19,283,201
83	$56,243	$45,098	$101,340	$19,238,103
84	$56,111	$45,229	$101,340	$19,192,874

第7年供款共

$1,216,085

第7年利息

$681,931

第7年共還本金

$534,154

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$55,979	$45,361	$101,340	$19,147,513
86	$55,847	$45,493	$101,340	$19,102,019
87	$55,714	$45,626	$101,340	$19,056,393
88	$55,581	$45,759	$101,340	$19,010,634
89	$55,448	$45,893	$101,340	$18,964,741
90	$55,314	$46,027	$101,340	$18,918,715
91	$55,180	$46,161	$101,340	$18,872,554
92	$55,045	$46,295	$101,340	$18,826,258
93	$54,910	$46,430	$101,340	$18,779,828
94	$54,774	$46,566	$101,340	$18,733,262
95	$54,639	$46,702	$101,340	$18,686,560
96	$54,502	$46,838	$101,340	$18,639,722

第8年供款共

$1,216,085

第8年利息

$662,933

第8年共還本金

$553,152

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$54,366	$46,975	$101,340	$18,592,748
98	$54,229	$47,112	$101,340	$18,545,636
99	$54,091	$47,249	$101,340	$18,498,387
100	$53,954	$47,387	$101,340	$18,451,000
101	$53,815	$47,525	$101,340	$18,403,475
102	$53,677	$47,664	$101,340	$18,355,812
103	$53,538	$47,803	$101,340	$18,308,009
104	$53,398	$47,942	$101,340	$18,260,067
105	$53,259	$48,082	$101,340	$18,211,985
106	$53,118	$48,222	$101,340	$18,163,763
107	$52,978	$48,363	$101,340	$18,115,400
108	$52,837	$48,504	$101,340	$18,066,897

第9年供款共

$1,216,085

第9年利息

$643,259

第9年共還本金

$572,826

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$52,695	$48,645	$101,340	$18,018,251
110	$52,553	$48,787	$101,340	$17,969,464
111	$52,411	$48,929	$101,340	$17,920,535
112	$52,268	$49,072	$101,340	$17,871,462
113	$52,125	$49,215	$101,340	$17,822,247
114	$51,982	$49,359	$101,340	$17,772,888
115	$51,838	$49,503	$101,340	$17,723,385
116	$51,693	$49,647	$101,340	$17,673,738
117	$51,548	$49,792	$101,340	$17,623,946
118	$51,403	$49,937	$101,340	$17,574,009
119	$51,258	$50,083	$101,340	$17,523,926
120	$51,111	$50,229	$101,340	$17,473,697

第10年供款共

$1,216,085

第10年利息

$622,886

第10年共還本金

$593,199

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$50,965	$50,375	$101,340	$17,423,322
122	$50,818	$50,522	$101,340	$17,372,799
123	$50,671	$50,670	$101,340	$17,322,130
124	$50,523	$50,818	$101,340	$17,271,312
125	$50,375	$50,966	$101,340	$17,220,346
126	$50,226	$51,114	$101,340	$17,169,232
127	$50,077	$51,263	$101,340	$17,117,969
128	$49,927	$51,413	$101,340	$17,066,556
129	$49,777	$51,563	$101,340	$17,014,993
130	$49,627	$51,713	$101,340	$16,963,279
131	$49,476	$51,864	$101,340	$16,911,415
132	$49,325	$52,015	$101,340	$16,859,400

第11年供款共

$1,216,085

第11年利息

$601,787

第11年共還本金

$614,298

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$49,173	$52,167	$101,340	$16,807,232
134	$49,021	$52,319	$101,340	$16,754,913
135	$48,868	$52,472	$101,340	$16,702,441
136	$48,715	$52,625	$101,340	$16,649,816
137	$48,562	$52,778	$101,340	$16,597,038
138	$48,408	$52,932	$101,340	$16,544,105
139	$48,254	$53,087	$101,340	$16,491,019
140	$48,099	$53,242	$101,340	$16,437,777
141	$47,944	$53,397	$101,340	$16,384,380
142	$47,788	$53,553	$101,340	$16,330,828
143	$47,632	$53,709	$101,340	$16,277,119
144	$47,475	$53,865	$101,340	$16,223,253

第12年供款共

$1,216,085

第12年利息

$579,939

第12年共還本金

$636,146

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$47,318	$54,023	$101,340	$16,169,231
146	$47,160	$54,180	$101,340	$16,115,051
147	$47,002	$54,338	$101,340	$16,060,712
148	$46,844	$54,497	$101,340	$16,006,216
149	$46,685	$54,656	$101,340	$15,951,560
150	$46,525	$54,815	$101,340	$15,896,745
151	$46,366	$54,975	$101,340	$15,841,770
152	$46,205	$55,135	$101,340	$15,786,635
153	$46,044	$55,296	$101,340	$15,731,339
154	$45,883	$55,457	$101,340	$15,675,882
155	$45,721	$55,619	$101,340	$15,620,262
156	$45,559	$55,781	$101,340	$15,564,481

第13年供款共

$1,216,085

第13年利息

$557,313

第13年共還本金

$658,772

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$45,396	$55,944	$101,340	$15,508,537
158	$45,233	$56,107	$101,340	$15,452,430
159	$45,070	$56,271	$101,340	$15,396,159
160	$44,905	$56,435	$101,340	$15,339,724
161	$44,741	$56,600	$101,340	$15,283,125
162	$44,576	$56,765	$101,340	$15,226,360
163	$44,410	$56,930	$101,340	$15,169,430
164	$44,244	$57,096	$101,340	$15,112,334
165	$44,078	$57,263	$101,340	$15,055,071
166	$43,911	$57,430	$101,340	$14,997,641
167	$43,743	$57,597	$101,340	$14,940,044
168	$43,575	$57,765	$101,340	$14,882,279

第14年供款共

$1,216,085

第14年利息

$533,882

第14年共還本金

$682,203

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$43,407	$57,934	$101,340	$14,824,345
170	$43,238	$58,103	$101,340	$14,766,242
171	$43,068	$58,272	$101,340	$14,707,970
172	$42,898	$58,442	$101,340	$14,649,528
173	$42,728	$58,613	$101,340	$14,590,915
174	$42,557	$58,784	$101,340	$14,532,131
175	$42,385	$58,955	$101,340	$14,473,176
176	$42,213	$59,127	$101,340	$14,414,049
177	$42,041	$59,299	$101,340	$14,354,750
178	$41,868	$59,472	$101,340	$14,295,278
179	$41,695	$59,646	$101,340	$14,235,632
180	$41,521	$59,820	$101,340	$14,175,812

第15年供款共

$1,216,085

第15年利息

$509,618

第15年共還本金

$706,467

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$41,346	$59,994	$101,340	$14,115,818
182	$41,171	$60,169	$101,340	$14,055,648
183	$40,996	$60,345	$101,340	$13,995,304
184	$40,820	$60,521	$101,340	$13,934,783
185	$40,643	$60,697	$101,340	$13,874,086
186	$40,466	$60,874	$101,340	$13,813,211
187	$40,289	$61,052	$101,340	$13,752,159
188	$40,110	$61,230	$101,340	$13,690,929
189	$39,932	$61,409	$101,340	$13,629,521
190	$39,753	$61,588	$101,340	$13,567,933
191	$39,573	$61,767	$101,340	$13,506,166
192	$39,393	$61,947	$101,340	$13,444,219

第16年供款共

$1,216,085

第16年利息

$484,491

第16年共還本金

$731,593

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$39,212	$62,128	$101,340	$13,382,091
194	$39,031	$62,309	$101,340	$13,319,781
195	$38,849	$62,491	$101,340	$13,257,290
196	$38,667	$62,673	$101,340	$13,194,617
197	$38,484	$62,856	$101,340	$13,131,761
198	$38,301	$63,039	$101,340	$13,068,721
199	$38,117	$63,223	$101,340	$13,005,498
200	$37,933	$63,408	$101,340	$12,942,090
201	$37,748	$63,593	$101,340	$12,878,498
202	$37,562	$63,778	$101,340	$12,814,720
203	$37,376	$63,964	$101,340	$12,750,755
204	$37,190	$64,151	$101,340	$12,686,605

第17年供款共

$1,216,085

第17年利息

$458,471

第17年共還本金

$757,614

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$37,003	$64,338	$101,340	$12,622,267
206	$36,815	$64,525	$101,340	$12,557,741
207	$36,627	$64,714	$101,340	$12,493,028
208	$36,438	$64,902	$101,340	$12,428,125
209	$36,249	$65,092	$101,340	$12,363,034
210	$36,059	$65,282	$101,340	$12,297,752
211	$35,868	$65,472	$101,340	$12,232,280
212	$35,677	$65,663	$101,340	$12,166,617
213	$35,486	$65,854	$101,340	$12,100,763
214	$35,294	$66,047	$101,340	$12,034,716
215	$35,101	$66,239	$101,340	$11,968,477
216	$34,908	$66,432	$101,340	$11,902,045

第18年供款共

$1,216,085

第18年利息

$431,525

第18年共還本金

$784,560

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$34,714	$66,626	$101,340	$11,835,419
218	$34,520	$66,820	$101,340	$11,768,598
219	$34,325	$67,015	$101,340	$11,701,583
220	$34,130	$67,211	$101,340	$11,634,372
221	$33,934	$67,407	$101,340	$11,566,965
222	$33,737	$67,603	$101,340	$11,499,362
223	$33,540	$67,801	$101,340	$11,431,561
224	$33,342	$67,998	$101,340	$11,363,563
225	$33,144	$68,197	$101,340	$11,295,366
226	$32,945	$68,396	$101,340	$11,226,971
227	$32,745	$68,595	$101,340	$11,158,376
228	$32,545	$68,795	$101,340	$11,089,580

第19年供款共

$1,216,085

第19年利息

$403,621

第19年共還本金

$812,464

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$32,345	$68,996	$101,340	$11,020,585
230	$32,143	$69,197	$101,340	$10,951,388
231	$31,942	$69,399	$101,340	$10,881,989
232	$31,739	$69,601	$101,340	$10,812,388
233	$31,536	$69,804	$101,340	$10,742,583
234	$31,333	$70,008	$101,340	$10,672,575
235	$31,128	$70,212	$101,340	$10,602,363
236	$30,924	$70,417	$101,340	$10,531,946
237	$30,718	$70,622	$101,340	$10,461,324
238	$30,512	$70,828	$101,340	$10,390,496
239	$30,306	$71,035	$101,340	$10,319,461
240	$30,098	$71,242	$101,340	$10,248,219

第20年供款共

$1,216,085

第20年利息

$374,724

第20年共還本金

$841,361

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$29,891	$71,450	$101,340	$10,176,769
242	$29,682	$71,658	$101,340	$10,105,111
243	$29,473	$71,867	$101,340	$10,033,244
244	$29,264	$72,077	$101,340	$9,961,167
245	$29,053	$72,287	$101,340	$9,888,880
246	$28,843	$72,498	$101,340	$9,816,383
247	$28,631	$72,709	$101,340	$9,743,673
248	$28,419	$72,921	$101,340	$9,670,752
249	$28,206	$73,134	$101,340	$9,597,618
250	$27,993	$73,347	$101,340	$9,524,271
251	$27,779	$73,561	$101,340	$9,450,709
252	$27,565	$73,776	$101,340	$9,376,933

第21年供款共

$1,216,085

第21年利息

$344,799

第21年共還本金

$871,286

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$27,349	$73,991	$101,340	$9,302,942
254	$27,134	$74,207	$101,340	$9,228,736
255	$26,917	$74,423	$101,340	$9,154,312
256	$26,700	$74,640	$101,340	$9,079,672
257	$26,482	$74,858	$101,340	$9,004,814
258	$26,264	$75,076	$101,340	$8,929,738
259	$26,045	$75,295	$101,340	$8,854,442
260	$25,825	$75,515	$101,340	$8,778,927
261	$25,605	$75,735	$101,340	$8,703,192
262	$25,384	$75,956	$101,340	$8,627,236
263	$25,163	$76,178	$101,340	$8,551,058
264	$24,941	$76,400	$101,340	$8,474,659

第22年供款共

$1,216,085

第22年利息

$313,810

第22年共還本金

$902,275

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,718	$76,623	$101,340	$8,398,036
266	$24,494	$76,846	$101,340	$8,321,190
267	$24,270	$77,070	$101,340	$8,244,119
268	$24,045	$77,295	$101,340	$8,166,824
269	$23,820	$77,521	$101,340	$8,089,304
270	$23,594	$77,747	$101,340	$8,011,557
271	$23,367	$77,973	$101,340	$7,933,584
272	$23,140	$78,201	$101,340	$7,855,383
273	$22,912	$78,429	$101,340	$7,776,954
274	$22,683	$78,658	$101,340	$7,698,297
275	$22,453	$78,887	$101,340	$7,619,410
276	$22,223	$79,117	$101,340	$7,540,293

第23年供款共

$1,216,085

第23年利息

$281,719

第23年共還本金

$934,366

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$21,993	$79,348	$101,340	$7,460,945
278	$21,761	$79,579	$101,340	$7,381,365
279	$21,529	$79,811	$101,340	$7,301,554
280	$21,296	$80,044	$101,340	$7,221,510
281	$21,063	$80,278	$101,340	$7,141,232
282	$20,829	$80,512	$101,340	$7,060,720
283	$20,594	$80,747	$101,340	$6,979,974
284	$20,358	$80,982	$101,340	$6,898,991
285	$20,122	$81,218	$101,340	$6,817,773
286	$19,885	$81,455	$101,340	$6,736,318
287	$19,648	$81,693	$101,340	$6,654,625
288	$19,409	$81,931	$101,340	$6,572,694

第24年供款共

$1,216,085

第24年利息

$248,486

第24年共還本金

$967,599

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,170	$82,170	$101,340	$6,490,524
290	$18,931	$82,410	$101,340	$6,408,114
291	$18,690	$82,650	$101,340	$6,325,464
292	$18,449	$82,891	$101,340	$6,242,573
293	$18,208	$83,133	$101,340	$6,159,440
294	$17,965	$83,375	$101,340	$6,076,065
295	$17,722	$83,619	$101,340	$5,992,446
296	$17,478	$83,862	$101,340	$5,908,584
297	$17,233	$84,107	$101,340	$5,824,477
298	$16,988	$84,352	$101,340	$5,740,124
299	$16,742	$84,598	$101,340	$5,655,526
300	$16,495	$84,845	$101,340	$5,570,681

第25年供款共

$1,216,085

第25年利息

$214,072

第25年共還本金

$1,002,013

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,248	$85,093	$101,340	$5,485,588
302	$16,000	$85,341	$101,340	$5,400,247
303	$15,751	$85,590	$101,340	$5,314,658
304	$15,501	$85,839	$101,340	$5,228,818
305	$15,251	$86,090	$101,340	$5,142,729
306	$15,000	$86,341	$101,340	$5,056,388
307	$14,748	$86,593	$101,340	$4,969,795
308	$14,495	$86,845	$101,340	$4,882,950
309	$14,242	$87,098	$101,340	$4,795,852
310	$13,988	$87,353	$101,340	$4,708,499
311	$13,733	$87,607	$101,340	$4,620,892
312	$13,478	$87,863	$101,340	$4,533,029

第26年供款共

$1,216,085

第26年利息

$178,433

第26年共還本金

$1,037,652

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,221	$88,119	$101,340	$4,444,910
314	$12,964	$88,376	$101,340	$4,356,534
315	$12,707	$88,634	$101,340	$4,267,900
316	$12,448	$88,892	$101,340	$4,179,008
317	$12,189	$89,152	$101,340	$4,089,856
318	$11,929	$89,412	$101,340	$4,000,445
319	$11,668	$89,672	$101,340	$3,910,772
320	$11,406	$89,934	$101,340	$3,820,838
321	$11,144	$90,196	$101,340	$3,730,642
322	$10,881	$90,459	$101,340	$3,640,182
323	$10,617	$90,723	$101,340	$3,549,459
324	$10,353	$90,988	$101,340	$3,458,471

第27年供款共

$1,216,085

第27年利息

$141,527

第27年共還本金

$1,074,558

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,087	$91,253	$101,340	$3,367,218
326	$9,821	$91,519	$101,340	$3,275,699
327	$9,554	$91,786	$101,340	$3,183,913
328	$9,286	$92,054	$101,340	$3,091,859
329	$9,018	$92,322	$101,340	$2,999,536
330	$8,749	$92,592	$101,340	$2,906,944
331	$8,479	$92,862	$101,340	$2,814,083
332	$8,208	$93,133	$101,340	$2,720,950
333	$7,936	$93,404	$101,340	$2,627,546
334	$7,664	$93,677	$101,340	$2,533,869
335	$7,390	$93,950	$101,340	$2,439,919
336	$7,116	$94,224	$101,340	$2,345,695

第28年供款共

$1,216,085

第28年利息

$103,308

第28年共還本金

$1,112,777

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,842	$94,499	$101,340	$2,251,196
338	$6,566	$94,774	$101,340	$2,156,422
339	$6,290	$95,051	$101,340	$2,061,371
340	$6,012	$95,328	$101,340	$1,966,043
341	$5,734	$95,606	$101,340	$1,870,437
342	$5,455	$95,885	$101,340	$1,774,552
343	$5,176	$96,165	$101,340	$1,678,387
344	$4,895	$96,445	$101,340	$1,581,942
345	$4,614	$96,726	$101,340	$1,485,216
346	$4,332	$97,009	$101,340	$1,388,207
347	$4,049	$97,291	$101,340	$1,290,916
348	$3,765	$97,575	$101,340	$1,193,340

第29年供款共

$1,216,085

第29年利息

$63,730

第29年共還本金

$1,152,355

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,481	$97,860	$101,340	$1,095,480
350	$3,195	$98,145	$101,340	$997,335
351	$2,909	$98,432	$101,340	$898,904
352	$2,622	$98,719	$101,340	$800,185
353	$2,334	$99,007	$101,340	$701,179
354	$2,045	$99,295	$101,340	$601,883
355	$1,755	$99,585	$101,340	$502,298
356	$1,465	$99,875	$101,340	$402,423
357	$1,174	$100,167	$101,340	$302,256
358	$882	$100,459	$101,340	$201,798
359	$589	$100,752	$101,340	$101,046
360	$295	$101,046	$101,340	$0

第30年供款共

$1,216,085

第30年利息

$22,745

第30年共還本金

$1,193,340

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$22,244,546

免責聲明

筍盤推介

按揭保險費
info