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$22,140,964

每月供款
$100,587

首期

$-14,400,000

總貸款額

$22,400,000

總利息

$13,810,964

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-14,070,000

按月供比率計算

$201,172

置業成本總預算

HK$-14,070,000

首期

$-14,400,000
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

$201,172

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

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

639 呎

@11,737

建

827 呎

@9,069

hotel_class 樓王

售$750 萬

實

639 呎

@11,737

建

827 呎

@9,069

售$750 萬

hotel_class 樓王

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海4期2房

實

514 呎

@14,300

local_fire_department 至HIT

售$735 萬

實

514 呎

@14,300

售$735 萬

local_fire_department 至HIT

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

大埔海日灣 COURT C 第02座

thumb_up

大兩房,即睇即住,靚裝修,連傢俬電器

實

549 呎

@15,483

real_estate_agent 罕有放盤

售$850 萬

實

549 呎

@15,483

售$850 萬

real_estate_agent 罕有放盤

馬鞍山海柏花園

thumb_up

海柏花園 **高層東南,望池景,套3房2廳,靚裝修**

實

532 呎

@15,414

建

713 呎

@11,501

local_fire_department 至HIT local_offer 低水筍價

售$820 萬

實

532 呎

@15,414

建

713 呎

@11,501

售$820 萬

local_fire_department 至HIT local_offer 低水筍價

沙田新城市廣場

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

實

578 呎

@14,706

建

683 呎

@12,445

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$850 萬

實

578 呎

@14,706

建

683 呎

@12,445

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海 **開揚遠景,兩房兩廳另有儲物房,齊傢俬可以即住**

實

497 呎

@15,694

local_fire_department 至HIT directions_run 日內即走

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT directions_run 日內即走

KOL實拍 VR實景

馬鞍山海典居第01座

thumb_up

市中心豪宅 2房超筍價有匙即睇

實

559 呎

@12,880

建

750 呎

@9,600

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$720 萬

實

559 呎

@12,880

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

大埔沙田段大埔公路

thumb_up

別墅屋罕有

建

612 呎

@11,438

售$700 萬

建

612 呎

@11,438

售$700 萬

馬鞍山嵐岸第07座

thumb_up

嵐岸 2房池海雙輝連約

實

701 呎

@12,839

建

939 呎

@9,585

local_fire_department 至HIT

售$900 萬

實

701 呎

@12,839

建

939 呎

@9,585

售$900 萬

local_fire_department 至HIT

粉嶺牽晴間第12座

thumb_up

罕有放盤廳大房大

實

714 呎

@12,605

建

978 呎

@9,202

hotel_class 樓王

售$900 萬

實

714 呎

@12,605

建

978 呎

@9,202

售$900 萬

hotel_class 樓王

馬鞍山泓碧第03座

thumb_up

罕有两房高層海景

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$134,063	$103,016	$84,419	$72,047
1.500	$139,046	$108,090	$89,586	$77,307
2.000	$144,146	$113,318	$94,943	$82,795
2.500	$149,361	$118,698	$100,490	$88,507
3.000	$154,690	$124,230	$106,223	$94,439
3.500	$160,134	$129,911	$112,140	$100,586
4.000	$165,690	$135,740	$118,235	$106,941
4.500	$171,358	$141,713	$124,506	$113,498
5.000	$177,138	$147,830	$130,948	$120,248
5.500	$183,027	$154,087	$137,556	$127,185
6.000	$189,024	$160,481	$144,324	$134,299

每月供款$100,587

年期

30年

貸款金額

$22,400,000

總利息

$13,810,964

總貸款連利息

$36,210,964

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$65,333	$35,253	$100,586	$22,364,747
2	$65,231	$35,355	$100,586	$22,329,392
3	$65,127	$35,459	$100,586	$22,293,933
4	$65,024	$35,562	$100,586	$22,258,371
5	$64,920	$35,666	$100,586	$22,222,705
6	$64,816	$35,770	$100,586	$22,186,936
7	$64,712	$35,874	$100,586	$22,151,062
8	$64,607	$35,979	$100,586	$22,115,083
9	$64,502	$36,084	$100,586	$22,078,999
10	$64,397	$36,189	$100,586	$22,042,810
11	$64,292	$36,294	$100,586	$22,006,516
12	$64,186	$36,400	$100,586	$21,970,115

第1年供款共

$1,207,032

第1年利息

$777,147

第1年共還本金

$429,885

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$64,080	$36,507	$100,586	$21,933,609
14	$63,973	$36,613	$100,586	$21,896,996
15	$63,866	$36,720	$100,586	$21,860,276
16	$63,759	$36,827	$100,586	$21,823,449
17	$63,652	$36,934	$100,586	$21,786,515
18	$63,544	$37,042	$100,586	$21,749,473
19	$63,436	$37,150	$100,586	$21,712,323
20	$63,328	$37,258	$100,586	$21,675,064
21	$63,219	$37,367	$100,586	$21,637,697
22	$63,110	$37,476	$100,586	$21,600,221
23	$63,001	$37,585	$100,586	$21,562,636
24	$62,891	$37,695	$100,586	$21,524,941

第2年供款共

$1,207,032

第2年利息

$761,858

第2年共還本金

$445,174

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$62,781	$37,805	$100,586	$21,487,136
26	$62,671	$37,915	$100,586	$21,449,221
27	$62,560	$38,026	$100,586	$21,411,195
28	$62,449	$38,137	$100,586	$21,373,058
29	$62,338	$38,248	$100,586	$21,334,810
30	$62,227	$38,359	$100,586	$21,296,451
31	$62,115	$38,471	$100,586	$21,257,980
32	$62,002	$38,584	$100,586	$21,219,396
33	$61,890	$38,696	$100,586	$21,180,700
34	$61,777	$38,809	$100,586	$21,141,891
35	$61,664	$38,922	$100,586	$21,102,969
36	$61,550	$39,036	$100,586	$21,063,933

第3年供款共

$1,207,032

第3年利息

$746,024

第3年共還本金

$461,008

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$61,436	$39,150	$100,586	$21,024,784
38	$61,322	$39,264	$100,586	$20,985,520
39	$61,208	$39,378	$100,586	$20,946,142
40	$61,093	$39,493	$100,586	$20,906,649
41	$60,978	$39,608	$100,586	$20,867,040
42	$60,862	$39,724	$100,586	$20,827,316
43	$60,746	$39,840	$100,586	$20,787,477
44	$60,630	$39,956	$100,586	$20,747,521
45	$60,514	$40,072	$100,586	$20,707,448
46	$60,397	$40,189	$100,586	$20,667,259
47	$60,280	$40,307	$100,586	$20,626,953
48	$60,162	$40,424	$100,586	$20,586,529

第4年供款共

$1,207,032

第4年利息

$729,628

第4年共還本金

$477,405

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$60,044	$40,542	$100,586	$20,545,987
50	$59,926	$40,660	$100,586	$20,505,326
51	$59,807	$40,779	$100,586	$20,464,548
52	$59,688	$40,898	$100,586	$20,423,650
53	$59,569	$41,017	$100,586	$20,382,633
54	$59,449	$41,137	$100,586	$20,341,496
55	$59,329	$41,257	$100,586	$20,300,240
56	$59,209	$41,377	$100,586	$20,258,863
57	$59,088	$41,498	$100,586	$20,217,365
58	$58,967	$41,619	$100,586	$20,175,746
59	$58,846	$41,740	$100,586	$20,134,006
60	$58,724	$41,862	$100,586	$20,092,144

第5年供款共

$1,207,032

第5年利息

$712,648

第5年共還本金

$494,384

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$58,602	$41,984	$100,586	$20,050,160
62	$58,480	$42,106	$100,586	$20,008,054
63	$58,357	$42,229	$100,586	$19,965,825
64	$58,234	$42,352	$100,586	$19,923,472
65	$58,110	$42,476	$100,586	$19,880,997
66	$57,986	$42,600	$100,586	$19,838,397
67	$57,862	$42,724	$100,586	$19,795,673
68	$57,737	$42,849	$100,586	$19,752,824
69	$57,612	$42,974	$100,586	$19,709,851
70	$57,487	$43,099	$100,586	$19,666,752
71	$57,361	$43,225	$100,586	$19,623,527
72	$57,235	$43,351	$100,586	$19,580,176

第6年供款共

$1,207,032

第6年利息

$695,064

第6年共還本金

$511,968

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$57,109	$43,477	$100,586	$19,536,699
74	$56,982	$43,604	$100,586	$19,493,095
75	$56,855	$43,731	$100,586	$19,449,364
76	$56,727	$43,859	$100,586	$19,405,505
77	$56,599	$43,987	$100,586	$19,361,519
78	$56,471	$44,115	$100,586	$19,317,404
79	$56,342	$44,244	$100,586	$19,273,160
80	$56,213	$44,373	$100,586	$19,228,787
81	$56,084	$44,502	$100,586	$19,184,285
82	$55,954	$44,632	$100,586	$19,139,654
83	$55,824	$44,762	$100,586	$19,094,892
84	$55,693	$44,893	$100,586	$19,049,999

第7年供款共

$1,207,032

第7年利息

$676,855

第7年共還本金

$530,177

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$55,562	$45,024	$100,586	$19,004,975
86	$55,431	$45,155	$100,586	$18,959,821
87	$55,299	$45,287	$100,586	$18,914,534
88	$55,167	$45,419	$100,586	$18,869,116
89	$55,035	$45,551	$100,586	$18,823,564
90	$54,902	$45,684	$100,586	$18,777,880
91	$54,769	$45,817	$100,586	$18,732,063
92	$54,635	$45,951	$100,586	$18,686,112
93	$54,501	$46,085	$100,586	$18,640,028
94	$54,367	$46,219	$100,586	$18,593,808
95	$54,232	$46,354	$100,586	$18,547,454
96	$54,097	$46,489	$100,586	$18,500,965

第8年供款共

$1,207,032

第8年利息

$657,998

第8年共還本金

$549,034

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$53,961	$46,625	$100,586	$18,454,340
98	$53,825	$46,761	$100,586	$18,407,579
99	$53,689	$46,897	$100,586	$18,360,682
100	$53,552	$47,034	$100,586	$18,313,648
101	$53,415	$47,171	$100,586	$18,266,477
102	$53,277	$47,309	$100,586	$18,219,168
103	$53,139	$47,447	$100,586	$18,171,721
104	$53,001	$47,585	$100,586	$18,124,136
105	$52,862	$47,724	$100,586	$18,076,412
106	$52,723	$47,863	$100,586	$18,028,549
107	$52,583	$48,003	$100,586	$17,980,546
108	$52,443	$48,143	$100,586	$17,932,404

第9年供款共

$1,207,032

第9年利息

$638,471

第9年共還本金

$568,561

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$52,303	$48,283	$100,586	$17,884,120
110	$52,162	$48,424	$100,586	$17,835,696
111	$52,021	$48,565	$100,586	$17,787,131
112	$51,879	$48,707	$100,586	$17,738,424
113	$51,737	$48,849	$100,586	$17,689,575
114	$51,595	$48,991	$100,586	$17,640,584
115	$51,452	$49,134	$100,586	$17,591,450
116	$51,308	$49,278	$100,586	$17,542,172
117	$51,165	$49,421	$100,586	$17,492,751
118	$51,021	$49,565	$100,586	$17,443,185
119	$50,876	$49,710	$100,586	$17,393,475
120	$50,731	$49,855	$100,586	$17,343,620

第10年供款共

$1,207,032

第10年利息

$618,249

第10年共還本金

$588,783

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$50,586	$50,000	$100,586	$17,293,620
122	$50,440	$50,146	$100,586	$17,243,473
123	$50,293	$50,293	$100,586	$17,193,181
124	$50,147	$50,439	$100,586	$17,142,742
125	$50,000	$50,586	$100,586	$17,092,155
126	$49,852	$50,734	$100,586	$17,041,421
127	$49,704	$50,882	$100,586	$16,990,539
128	$49,556	$51,030	$100,586	$16,939,509
129	$49,407	$51,179	$100,586	$16,888,330
130	$49,258	$51,328	$100,586	$16,837,002
131	$49,108	$51,478	$100,586	$16,785,524
132	$48,958	$51,628	$100,586	$16,733,895

第11年供款共

$1,207,032

第11年利息

$597,307

第11年共還本金

$609,725

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$48,807	$51,779	$100,586	$16,682,117
134	$48,656	$51,930	$100,586	$16,630,187
135	$48,505	$52,081	$100,586	$16,578,105
136	$48,353	$52,233	$100,586	$16,525,872
137	$48,200	$52,386	$100,586	$16,473,487
138	$48,048	$52,538	$100,586	$16,420,948
139	$47,894	$52,692	$100,586	$16,368,257
140	$47,741	$52,845	$100,586	$16,315,411
141	$47,587	$52,999	$100,586	$16,262,412
142	$47,432	$53,154	$100,586	$16,209,258
143	$47,277	$53,309	$100,586	$16,155,949
144	$47,122	$53,464	$100,586	$16,102,485

第12年供款共

$1,207,032

第12年利息

$575,621

第12年共還本金

$631,411

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$46,966	$53,620	$100,586	$16,048,864
146	$46,809	$53,777	$100,586	$15,995,087
147	$46,652	$53,934	$100,586	$15,941,154
148	$46,495	$54,091	$100,586	$15,887,063
149	$46,337	$54,249	$100,586	$15,832,814
150	$46,179	$54,407	$100,586	$15,778,407
151	$46,020	$54,566	$100,586	$15,723,841
152	$45,861	$54,725	$100,586	$15,669,117
153	$45,702	$54,884	$100,586	$15,614,232
154	$45,542	$55,044	$100,586	$15,559,188
155	$45,381	$55,205	$100,586	$15,503,983
156	$45,220	$55,366	$100,586	$15,448,617

第13年供款共

$1,207,032

第13年利息

$553,164

第13年共還本金

$653,868

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$45,058	$55,528	$100,586	$15,393,089
158	$44,897	$55,690	$100,586	$15,337,399
159	$44,734	$55,852	$100,586	$15,281,548
160	$44,571	$56,015	$100,586	$15,225,533
161	$44,408	$56,178	$100,586	$15,169,355
162	$44,244	$56,342	$100,586	$15,113,012
163	$44,080	$56,506	$100,586	$15,056,506
164	$43,915	$56,671	$100,586	$14,999,835
165	$43,750	$56,836	$100,586	$14,942,998
166	$43,584	$57,002	$100,586	$14,885,996
167	$43,417	$57,169	$100,586	$14,828,828
168	$43,251	$57,335	$100,586	$14,771,492

第14年供款共

$1,207,032

第14年利息

$529,908

第14年共還本金

$677,124

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$43,084	$57,502	$100,586	$14,713,990
170	$42,916	$57,670	$100,586	$14,656,320
171	$42,748	$57,838	$100,586	$14,598,481
172	$42,579	$58,007	$100,586	$14,540,474
173	$42,410	$58,176	$100,586	$14,482,298
174	$42,240	$58,346	$100,586	$14,423,952
175	$42,070	$58,516	$100,586	$14,365,436
176	$41,899	$58,687	$100,586	$14,306,749
177	$41,728	$58,858	$100,586	$14,247,891
178	$41,556	$59,030	$100,586	$14,188,861
179	$41,384	$59,202	$100,586	$14,129,659
180	$41,212	$59,375	$100,586	$14,070,285

第15年供款共

$1,207,032

第15年利息

$505,825

第15年共還本金

$701,207

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$41,038	$59,548	$100,586	$14,010,737
182	$40,865	$59,721	$100,586	$13,951,016
183	$40,690	$59,896	$100,586	$13,891,120
184	$40,516	$60,070	$100,586	$13,831,050
185	$40,341	$60,245	$100,586	$13,770,805
186	$40,165	$60,421	$100,586	$13,710,383
187	$39,989	$60,597	$100,586	$13,649,786
188	$39,812	$60,774	$100,586	$13,589,012
189	$39,635	$60,951	$100,586	$13,528,061
190	$39,457	$61,129	$100,586	$13,466,931
191	$39,279	$61,307	$100,586	$13,405,624
192	$39,100	$61,486	$100,586	$13,344,138

第16年供款共

$1,207,032

第16年利息

$480,885

第16年共還本金

$726,147

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$38,920	$61,666	$100,586	$13,282,472
194	$38,741	$61,845	$100,586	$13,220,627
195	$38,560	$62,026	$100,586	$13,158,601
196	$38,379	$62,207	$100,586	$13,096,394
197	$38,198	$62,388	$100,586	$13,034,006
198	$38,016	$62,570	$100,586	$12,971,436
199	$37,833	$62,753	$100,586	$12,908,683
200	$37,650	$62,936	$100,586	$12,845,747
201	$37,467	$63,119	$100,586	$12,782,628
202	$37,283	$63,303	$100,586	$12,719,325
203	$37,098	$63,488	$100,586	$12,655,837
204	$36,913	$63,673	$100,586	$12,592,164

第17年供款共

$1,207,032

第17年利息

$455,058

第17年共還本金

$751,974

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$36,727	$63,859	$100,586	$12,528,305
206	$36,541	$64,045	$100,586	$12,464,260
207	$36,354	$64,232	$100,586	$12,400,028
208	$36,167	$64,419	$100,586	$12,335,608
209	$35,979	$64,607	$100,586	$12,271,001
210	$35,790	$64,796	$100,586	$12,206,206
211	$35,601	$64,985	$100,586	$12,141,221
212	$35,412	$65,174	$100,586	$12,076,047
213	$35,222	$65,364	$100,586	$12,010,683
214	$35,031	$65,555	$100,586	$11,945,128
215	$34,840	$65,746	$100,586	$11,879,382
216	$34,648	$65,938	$100,586	$11,813,444

第18年供款共

$1,207,032

第18年利息

$428,313

第18年共還本金

$778,720

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$34,456	$66,130	$100,586	$11,747,314
218	$34,263	$66,323	$100,586	$11,680,991
219	$34,070	$66,516	$100,586	$11,614,474
220	$33,876	$66,710	$100,586	$11,547,764
221	$33,681	$66,905	$100,586	$11,480,859
222	$33,486	$67,100	$100,586	$11,413,759
223	$33,290	$67,296	$100,586	$11,346,463
224	$33,094	$67,492	$100,586	$11,278,971
225	$32,897	$67,689	$100,586	$11,211,282
226	$32,700	$67,886	$100,586	$11,143,395
227	$32,502	$68,084	$100,586	$11,075,311
228	$32,303	$68,283	$100,586	$11,007,028

第19年供款共

$1,207,032

第19年利息

$400,616

第19年共還本金

$806,416

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$32,104	$68,482	$100,586	$10,938,546
230	$31,904	$68,682	$100,586	$10,869,864
231	$31,704	$68,882	$100,586	$10,800,981
232	$31,503	$69,083	$100,586	$10,731,898
233	$31,301	$69,285	$100,586	$10,662,614
234	$31,099	$69,487	$100,586	$10,593,127
235	$30,897	$69,689	$100,586	$10,523,438
236	$30,693	$69,893	$100,586	$10,453,545
237	$30,490	$70,097	$100,586	$10,383,448
238	$30,285	$70,301	$100,586	$10,313,147
239	$30,080	$70,506	$100,586	$10,242,641
240	$29,874	$70,712	$100,586	$10,171,930

第20年供款共

$1,207,032

第20年利息

$371,934

第20年共還本金

$835,098

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$29,668	$70,918	$100,586	$10,101,012
242	$29,461	$71,125	$100,586	$10,029,887
243	$29,254	$71,332	$100,586	$9,958,555
244	$29,046	$71,540	$100,586	$9,887,015
245	$28,837	$71,749	$100,586	$9,815,266
246	$28,628	$71,958	$100,586	$9,743,308
247	$28,418	$72,168	$100,586	$9,671,140
248	$28,207	$72,379	$100,586	$9,598,761
249	$27,996	$72,590	$100,586	$9,526,172
250	$27,785	$72,801	$100,586	$9,453,370
251	$27,572	$73,014	$100,586	$9,380,357
252	$27,359	$73,227	$100,586	$9,307,130

第21年供款共

$1,207,032

第21年利息

$342,232

第21年共還本金

$864,800

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$27,146	$73,440	$100,586	$9,233,690
254	$26,932	$73,654	$100,586	$9,160,035
255	$26,717	$73,869	$100,586	$9,086,166
256	$26,501	$74,085	$100,586	$9,012,081
257	$26,285	$74,301	$100,586	$8,937,781
258	$26,069	$74,517	$100,586	$8,863,263
259	$25,851	$74,735	$100,586	$8,788,528
260	$25,633	$74,953	$100,586	$8,713,575
261	$25,415	$75,171	$100,586	$8,638,404
262	$25,195	$75,391	$100,586	$8,563,013
263	$24,975	$75,611	$100,586	$8,487,403
264	$24,755	$75,831	$100,586	$8,411,572

第22年供款共

$1,207,032

第22年利息

$311,474

第22年共還本金

$895,558

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,534	$76,052	$100,586	$8,335,519
266	$24,312	$76,274	$100,586	$8,259,245
267	$24,089	$76,497	$100,586	$8,182,749
268	$23,866	$76,720	$100,586	$8,106,029
269	$23,643	$76,943	$100,586	$8,029,086
270	$23,418	$77,168	$100,586	$7,951,918
271	$23,193	$77,393	$100,586	$7,874,525
272	$22,967	$77,619	$100,586	$7,796,906
273	$22,741	$77,845	$100,586	$7,719,061
274	$22,514	$78,072	$100,586	$7,640,989
275	$22,286	$78,300	$100,586	$7,562,689
276	$22,058	$78,528	$100,586	$7,484,161

第23年供款共

$1,207,032

第23年利息

$279,622

第23年共還本金

$927,410

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$21,829	$78,757	$100,586	$7,405,404
278	$21,599	$78,987	$100,586	$7,326,417
279	$21,369	$79,217	$100,586	$7,247,200
280	$21,138	$79,448	$100,586	$7,167,752
281	$20,906	$79,680	$100,586	$7,088,071
282	$20,674	$79,912	$100,586	$7,008,159
283	$20,440	$80,146	$100,586	$6,928,013
284	$20,207	$80,379	$100,586	$6,847,634
285	$19,972	$80,614	$100,586	$6,767,020
286	$19,737	$80,849	$100,586	$6,686,172
287	$19,501	$81,085	$100,586	$6,605,087
288	$19,265	$81,321	$100,586	$6,523,766

第24年供款共

$1,207,032

第24年利息

$246,637

第24年共還本金

$960,396

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,028	$81,558	$100,586	$6,442,207
290	$18,790	$81,796	$100,586	$6,360,411
291	$18,551	$82,035	$100,586	$6,278,376
292	$18,312	$82,274	$100,586	$6,196,102
293	$18,072	$82,514	$100,586	$6,113,588
294	$17,831	$82,755	$100,586	$6,030,833
295	$17,590	$82,996	$100,586	$5,947,837
296	$17,348	$83,238	$100,586	$5,864,599
297	$17,105	$83,481	$100,586	$5,781,118
298	$16,862	$83,724	$100,586	$5,697,394
299	$16,617	$83,969	$100,586	$5,613,425
300	$16,372	$84,214	$100,586	$5,529,212

第25年供款共

$1,207,032

第25年利息

$212,478

第25年共還本金

$994,554

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,127	$84,459	$100,586	$5,444,753
302	$15,881	$84,705	$100,586	$5,360,047
303	$15,633	$84,953	$100,586	$5,275,095
304	$15,386	$85,200	$100,586	$5,189,894
305	$15,137	$85,449	$100,586	$5,104,445
306	$14,888	$85,698	$100,586	$5,018,747
307	$14,638	$85,948	$100,586	$4,932,799
308	$14,387	$86,199	$100,586	$4,846,601
309	$14,136	$86,450	$100,586	$4,760,151
310	$13,884	$86,702	$100,586	$4,673,448
311	$13,631	$86,955	$100,586	$4,586,493
312	$13,377	$87,209	$100,586	$4,499,285

第26年供款共

$1,207,032

第26年利息

$177,105

第26年共還本金

$1,029,927

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,123	$87,463	$100,586	$4,411,821
314	$12,868	$87,718	$100,586	$4,324,103
315	$12,612	$87,974	$100,586	$4,236,129
316	$12,355	$88,231	$100,586	$4,147,899
317	$12,098	$88,488	$100,586	$4,059,411
318	$11,840	$88,746	$100,586	$3,970,665
319	$11,581	$89,005	$100,586	$3,881,660
320	$11,322	$89,265	$100,586	$3,792,395
321	$11,061	$89,525	$100,586	$3,702,870
322	$10,800	$89,786	$100,586	$3,613,084
323	$10,538	$90,048	$100,586	$3,523,036
324	$10,276	$90,310	$100,586	$3,432,726

第27年供款共

$1,207,032

第27年利息

$140,474

第27年共還本金

$1,066,559

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,012	$90,574	$100,586	$3,342,152
326	$9,748	$90,838	$100,586	$3,251,314
327	$9,483	$91,103	$100,586	$3,160,211
328	$9,217	$91,369	$100,586	$3,068,842
329	$8,951	$91,635	$100,586	$2,977,207
330	$8,684	$91,902	$100,586	$2,885,305
331	$8,415	$92,171	$100,586	$2,793,134
332	$8,147	$92,439	$100,586	$2,700,695
333	$7,877	$92,709	$100,586	$2,607,986
334	$7,607	$92,979	$100,586	$2,515,006
335	$7,335	$93,251	$100,586	$2,421,756
336	$7,063	$93,523	$100,586	$2,328,233

第28年供款共

$1,207,032

第28年利息

$102,539

第28年共還本金

$1,104,493

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,791	$93,795	$100,586	$2,234,438
338	$6,517	$94,069	$100,586	$2,140,369
339	$6,243	$94,343	$100,586	$2,046,026
340	$5,968	$94,618	$100,586	$1,951,407
341	$5,692	$94,894	$100,586	$1,856,513
342	$5,415	$95,171	$100,586	$1,761,342
343	$5,137	$95,449	$100,586	$1,665,893
344	$4,859	$95,727	$100,586	$1,570,166
345	$4,580	$96,006	$100,586	$1,474,159
346	$4,300	$96,286	$100,586	$1,377,873
347	$4,019	$96,567	$100,586	$1,281,306
348	$3,737	$96,849	$100,586	$1,184,457

第29年供款共

$1,207,032

第29年利息

$63,256

第29年共還本金

$1,143,776

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,455	$97,131	$100,586	$1,087,326
350	$3,171	$97,415	$100,586	$989,911
351	$2,887	$97,699	$100,586	$892,212
352	$2,602	$97,984	$100,586	$794,228
353	$2,316	$98,270	$100,586	$695,959
354	$2,030	$98,556	$100,586	$597,403
355	$1,742	$98,844	$100,586	$498,559
356	$1,454	$99,132	$100,586	$399,427
357	$1,165	$99,421	$100,586	$300,006
358	$875	$99,711	$100,586	$200,295
359	$584	$100,002	$100,586	$100,293
360	$293	$100,293	$100,586	$0

第30年供款共

$1,207,032

第30年利息

$22,575

第30年共還本金

$1,184,457

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$22,140,964

免責聲明

筍盤推介

按揭保險費
info