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$20,131,350

每月供款
$88,199

首期

$-11,950,000

總貸款額

$19,950,000

總利息

$11,801,350

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,620,000

按月供比率計算

$176,396

置業成本總預算

HK$-11,620,000

首期

$-11,950,000
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

$176,396

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

大埔朗濤

thumb_up

朗濤**罕有一房連148呎花園**上車CHILL盤**連設計裝修

實

421 呎

@17,815

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

售$750 萬

實

421 呎

@17,815

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

VR實景

馬鞍山觀瀾雅軒

thumb_up

大廳大房靚池海景

實

605 呎

@13,207

建

808 呎

@9,889

local_fire_department 至HIT

售$799 萬

實

605 呎

@13,207

建

808 呎

@9,889

售$799 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

風水屋連靚車位~住到風生水起~👍

實

831 呎

@9,386

建

1,125 呎

@6,933

hotel_class 樓王

售$780 萬

實

831 呎

@9,386

建

1,125 呎

@6,933

售$780 萬

hotel_class 樓王

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@14,659

local_fire_department 至HIT

售$730 萬

實

498 呎

@14,659

售$730 萬

local_fire_department 至HIT

馬鞍山馬鞍山中心第02座

thumb_up

馬鞍山中心全新裝修三房間隔實用

實

522 呎

@14,368

建

701 呎

@10,699

real_estate_agent 罕有放盤

售$750 萬

實

522 呎

@14,368

建

701 呎

@10,699

售$750 萬

real_estate_agent 罕有放盤

馬鞍山迎海第02期星灣

thumb_up

烏溪沙近鐵路站大型屋苑中層開揚景觀

實

497 呎

@14,487

real_estate_agent 罕有放盤

售$720 萬

實

497 呎

@14,487

售$720 萬

real_estate_agent 罕有放盤

西貢逸瓏海滙

thumb_up

西貢市樓新連花園

實

457 呎

@16,630

local_fire_department 至HIT verified 首置必買

售$760 萬

實

457 呎

@16,630

售$760 萬

local_fire_department 至HIT verified 首置必買

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,987

建

963 呎

@7,788

directions_run 日內即走

售$750 萬

實

751 呎

@9,987

建

963 呎

@7,788

售$750 萬

directions_run 日內即走

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤) 海景高層兩房

實

504 呎

@15,873

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$800 萬

實

504 呎

@15,873

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山嘉華星濤灣第01座

thumb_up

2年新裝修無敵海景！ 2房

實

465 呎

@15,054

建

635 呎

@11,024

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

465 呎

@15,054

建

635 呎

@11,024

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

KOL實拍 VR實景

沙田沙田第一城第02期

thumb_up

奇豐精選堅靚裝高層河景可即入住

實

504 呎

@14,286

建

622 呎

@11,576

hotel_class 樓王 vpn_key 有匙即睇

售$720 萬

實

504 呎

@14,286

建

622 呎

@11,576

售$720 萬

hotel_class 樓王 vpn_key 有匙即睇

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

利率	15年	20年	25年	30年
1.000	$119,400	$91,749	$75,186	$64,167
1.500	$123,838	$96,268	$79,787	$68,851
2.000	$128,380	$100,924	$84,559	$73,739
2.500	$133,024	$105,716	$89,499	$78,827
3.000	$137,771	$110,642	$94,605	$84,110
3.375	$141,398	$114,425	$98,542	$88,198
3.500	$142,619	$115,702	$99,874	$89,584
4.000	$147,568	$120,893	$105,303	$95,244
4.500	$152,616	$126,214	$110,889	$101,084
5.000	$157,763	$131,661	$116,626	$107,096
5.500	$163,008	$137,234	$122,510	$113,274
6.000	$168,349	$142,928	$128,538	$119,610

每月供款$88,199

年期

30年

貸款金額

$19,950,000

總利息

$11,801,350

總貸款連利息

$31,751,350

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$56,109	$32,089	$88,198	$19,917,911
2	$56,019	$32,179	$88,198	$19,885,732
3	$55,929	$32,270	$88,198	$19,853,463
4	$55,838	$32,360	$88,198	$19,821,102
5	$55,747	$32,451	$88,198	$19,788,651
6	$55,656	$32,543	$88,198	$19,756,108
7	$55,564	$32,634	$88,198	$19,723,474
8	$55,472	$32,726	$88,198	$19,690,748
9	$55,380	$32,818	$88,198	$19,657,930
10	$55,288	$32,910	$88,198	$19,625,020
11	$55,195	$33,003	$88,198	$19,592,017
12	$55,103	$33,096	$88,198	$19,558,921

第1年供款共

$1,058,378

第1年利息

$667,300

第1年共還本金

$391,079

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$55,009	$33,189	$88,198	$19,525,733
14	$54,916	$33,282	$88,198	$19,492,451
15	$54,823	$33,376	$88,198	$19,459,075
16	$54,729	$33,470	$88,198	$19,425,605
17	$54,635	$33,564	$88,198	$19,392,042
18	$54,540	$33,658	$88,198	$19,358,384
19	$54,445	$33,753	$88,198	$19,324,631
20	$54,351	$33,848	$88,198	$19,290,783
21	$54,255	$33,943	$88,198	$19,256,840
22	$54,160	$34,038	$88,198	$19,222,802
23	$54,064	$34,134	$88,198	$19,188,668
24	$53,968	$34,230	$88,198	$19,154,438

第2年供款共

$1,058,378

第2年利息

$653,895

第2年共還本金

$404,484

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$53,872	$34,326	$88,198	$19,120,112
26	$53,775	$34,423	$88,198	$19,085,689
27	$53,678	$34,520	$88,198	$19,051,169
28	$53,581	$34,617	$88,198	$19,016,552
29	$53,484	$34,714	$88,198	$18,981,838
30	$53,386	$34,812	$88,198	$18,947,026
31	$53,289	$34,910	$88,198	$18,912,117
32	$53,190	$35,008	$88,198	$18,877,109
33	$53,092	$35,106	$88,198	$18,842,003
34	$52,993	$35,205	$88,198	$18,806,797
35	$52,894	$35,304	$88,198	$18,771,493
36	$52,795	$35,403	$88,198	$18,736,090

第3年供款共

$1,058,378

第3年利息

$640,030

第3年共還本金

$418,348

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$52,695	$35,503	$88,198	$18,700,587
38	$52,595	$35,603	$88,198	$18,664,984
39	$52,495	$35,703	$88,198	$18,629,281
40	$52,395	$35,803	$88,198	$18,593,478
41	$52,294	$35,904	$88,198	$18,557,574
42	$52,193	$36,005	$88,198	$18,521,569
43	$52,092	$36,106	$88,198	$18,485,463
44	$51,990	$36,208	$88,198	$18,449,255
45	$51,889	$36,310	$88,198	$18,412,945
46	$51,786	$36,412	$88,198	$18,376,533
47	$51,684	$36,514	$88,198	$18,340,019
48	$51,581	$36,617	$88,198	$18,303,402

第4年供款共

$1,058,378

第4年利息

$625,691

第4年共還本金

$432,688

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$51,478	$36,720	$88,198	$18,266,682
50	$51,375	$36,823	$88,198	$18,229,859
51	$51,271	$36,927	$88,198	$18,192,933
52	$51,168	$37,031	$88,198	$18,155,902
53	$51,063	$37,135	$88,198	$18,118,767
54	$50,959	$37,239	$88,198	$18,081,528
55	$50,854	$37,344	$88,198	$18,044,184
56	$50,749	$37,449	$88,198	$18,006,735
57	$50,644	$37,554	$88,198	$17,969,181
58	$50,538	$37,660	$88,198	$17,931,521
59	$50,432	$37,766	$88,198	$17,893,755
60	$50,326	$37,872	$88,198	$17,855,883

第5年供款共

$1,058,378

第5年利息

$610,859

第5年共還本金

$447,519

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$50,220	$37,979	$88,198	$17,817,905
62	$50,113	$38,085	$88,198	$17,779,820
63	$50,006	$38,192	$88,198	$17,741,627
64	$49,898	$38,300	$88,198	$17,703,327
65	$49,791	$38,408	$88,198	$17,664,920
66	$49,683	$38,516	$88,198	$17,626,404
67	$49,574	$38,624	$88,198	$17,587,780
68	$49,466	$38,733	$88,198	$17,549,047
69	$49,357	$38,841	$88,198	$17,510,206
70	$49,247	$38,951	$88,198	$17,471,255
71	$49,138	$39,060	$88,198	$17,432,195
72	$49,028	$39,170	$88,198	$17,393,025

第6年供款共

$1,058,378

第6年利息

$595,520

第6年共還本金

$462,859

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$48,918	$39,280	$88,198	$17,353,745
74	$48,807	$39,391	$88,198	$17,314,354
75	$48,697	$39,502	$88,198	$17,274,852
76	$48,586	$39,613	$88,198	$17,235,239
77	$48,474	$39,724	$88,198	$17,195,515
78	$48,362	$39,836	$88,198	$17,155,680
79	$48,250	$39,948	$88,198	$17,115,732
80	$48,138	$40,060	$88,198	$17,075,672
81	$48,025	$40,173	$88,198	$17,035,499
82	$47,912	$40,286	$88,198	$16,995,213
83	$47,799	$40,399	$88,198	$16,954,814
84	$47,685	$40,513	$88,198	$16,914,301

第7年供款共

$1,058,378

第7年利息

$579,654

第7年共還本金

$478,724

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$47,571	$40,627	$88,198	$16,873,674
86	$47,457	$40,741	$88,198	$16,832,933
87	$47,343	$40,856	$88,198	$16,792,078
88	$47,228	$40,970	$88,198	$16,751,107
89	$47,112	$41,086	$88,198	$16,710,021
90	$46,997	$41,201	$88,198	$16,668,820
91	$46,881	$41,317	$88,198	$16,627,503
92	$46,765	$41,433	$88,198	$16,586,070
93	$46,648	$41,550	$88,198	$16,544,520
94	$46,531	$41,667	$88,198	$16,502,853
95	$46,414	$41,784	$88,198	$16,461,069
96	$46,297	$41,901	$88,198	$16,419,168

第8年供款共

$1,058,378

第8年利息

$563,245

第8年共還本金

$495,133

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$46,179	$42,019	$88,198	$16,377,148
98	$46,061	$42,137	$88,198	$16,335,011
99	$45,942	$42,256	$88,198	$16,292,755
100	$45,823	$42,375	$88,198	$16,250,380
101	$45,704	$42,494	$88,198	$16,207,886
102	$45,585	$42,614	$88,198	$16,165,273
103	$45,465	$42,733	$88,198	$16,122,539
104	$45,345	$42,854	$88,198	$16,079,686
105	$45,224	$42,974	$88,198	$16,036,712
106	$45,103	$43,095	$88,198	$15,993,617
107	$44,982	$43,216	$88,198	$15,950,401
108	$44,861	$43,338	$88,198	$15,907,063

第9年供款共

$1,058,378

第9年利息

$546,273

第9年共還本金

$512,105

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$44,739	$43,460	$88,198	$15,863,603
110	$44,616	$43,582	$88,198	$15,820,022
111	$44,494	$43,704	$88,198	$15,776,317
112	$44,371	$43,827	$88,198	$15,732,490
113	$44,248	$43,951	$88,198	$15,688,539
114	$44,124	$44,074	$88,198	$15,644,465
115	$44,000	$44,198	$88,198	$15,600,267
116	$43,876	$44,322	$88,198	$15,555,944
117	$43,751	$44,447	$88,198	$15,511,497
118	$43,626	$44,572	$88,198	$15,466,925
119	$43,501	$44,697	$88,198	$15,422,228
120	$43,375	$44,823	$88,198	$15,377,405

第10年供款共

$1,058,378

第10年利息

$528,720

第10年共還本金

$529,658

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$43,249	$44,949	$88,198	$15,332,455
122	$43,123	$45,076	$88,198	$15,287,380
123	$42,996	$45,202	$88,198	$15,242,177
124	$42,869	$45,330	$88,198	$15,196,848
125	$42,741	$45,457	$88,198	$15,151,391
126	$42,613	$45,585	$88,198	$15,105,806
127	$42,485	$45,713	$88,198	$15,060,093
128	$42,357	$45,842	$88,198	$15,014,251
129	$42,228	$45,971	$88,198	$14,968,280
130	$42,098	$46,100	$88,198	$14,922,180
131	$41,969	$46,230	$88,198	$14,875,951
132	$41,839	$46,360	$88,198	$14,829,591

第11年供款共

$1,058,378

第11年利息

$510,565

第11年共還本金

$547,813

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$41,708	$46,490	$88,198	$14,783,101
134	$41,577	$46,621	$88,198	$14,736,481
135	$41,446	$46,752	$88,198	$14,689,729
136	$41,315	$46,883	$88,198	$14,642,845
137	$41,183	$47,015	$88,198	$14,595,830
138	$41,051	$47,147	$88,198	$14,548,683
139	$40,918	$47,280	$88,198	$14,501,403
140	$40,785	$47,413	$88,198	$14,453,990
141	$40,652	$47,546	$88,198	$14,406,443
142	$40,518	$47,680	$88,198	$14,358,763
143	$40,384	$47,814	$88,198	$14,310,949
144	$40,250	$47,949	$88,198	$14,263,001

第12年供款共

$1,058,378

第12年利息

$491,788

第12年共還本金

$566,591

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$40,115	$48,084	$88,198	$14,214,917
146	$39,979	$48,219	$88,198	$14,166,698
147	$39,844	$48,354	$88,198	$14,118,344
148	$39,708	$48,490	$88,198	$14,069,854
149	$39,571	$48,627	$88,198	$14,021,227
150	$39,435	$48,763	$88,198	$13,972,463
151	$39,298	$48,901	$88,198	$13,923,563
152	$39,160	$49,038	$88,198	$13,874,525
153	$39,022	$49,176	$88,198	$13,825,348
154	$38,884	$49,314	$88,198	$13,776,034
155	$38,745	$49,453	$88,198	$13,726,581
156	$38,606	$49,592	$88,198	$13,676,989

第13年供款共

$1,058,378

第13年利息

$472,367

第13年共還本金

$586,012

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$38,467	$49,732	$88,198	$13,627,257
158	$38,327	$49,872	$88,198	$13,577,386
159	$38,186	$50,012	$88,198	$13,527,374
160	$38,046	$50,152	$88,198	$13,477,221
161	$37,905	$50,294	$88,198	$13,426,928
162	$37,763	$50,435	$88,198	$13,376,493
163	$37,621	$50,577	$88,198	$13,325,916
164	$37,479	$50,719	$88,198	$13,275,197
165	$37,336	$50,862	$88,198	$13,224,335
166	$37,193	$51,005	$88,198	$13,173,331
167	$37,050	$51,148	$88,198	$13,122,182
168	$36,906	$51,292	$88,198	$13,070,890

第14年供款共

$1,058,378

第14年利息

$452,280

第14年共還本金

$606,098

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$36,762	$51,436	$88,198	$13,019,454
170	$36,617	$51,581	$88,198	$12,967,873
171	$36,472	$51,726	$88,198	$12,916,147
172	$36,327	$51,872	$88,198	$12,864,275
173	$36,181	$52,017	$88,198	$12,812,258
174	$36,034	$52,164	$88,198	$12,760,094
175	$35,888	$52,310	$88,198	$12,707,784
176	$35,741	$52,458	$88,198	$12,655,326
177	$35,593	$52,605	$88,198	$12,602,721
178	$35,445	$52,753	$88,198	$12,549,968
179	$35,297	$52,901	$88,198	$12,497,067
180	$35,148	$53,050	$88,198	$12,444,017

第15年供款共

$1,058,378

第15年利息

$431,505

第15年共還本金

$626,874

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$34,999	$53,199	$88,198	$12,390,817
182	$34,849	$53,349	$88,198	$12,337,468
183	$34,699	$53,499	$88,198	$12,283,969
184	$34,549	$53,650	$88,198	$12,230,320
185	$34,398	$53,800	$88,198	$12,176,519
186	$34,246	$53,952	$88,198	$12,122,567
187	$34,095	$54,103	$88,198	$12,068,464
188	$33,943	$54,256	$88,198	$12,014,208
189	$33,790	$54,408	$88,198	$11,959,800
190	$33,637	$54,561	$88,198	$11,905,239
191	$33,483	$54,715	$88,198	$11,850,524
192	$33,330	$54,869	$88,198	$11,795,655

第16年供款共

$1,058,378

第16年利息

$410,017

第16年共還本金

$648,361

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$33,175	$55,023	$88,198	$11,740,633
194	$33,021	$55,178	$88,198	$11,685,455
195	$32,865	$55,333	$88,198	$11,630,122
196	$32,710	$55,488	$88,198	$11,574,634
197	$32,554	$55,645	$88,198	$11,518,989
198	$32,397	$55,801	$88,198	$11,463,188
199	$32,240	$55,958	$88,198	$11,407,230
200	$32,083	$56,115	$88,198	$11,351,115
201	$31,925	$56,273	$88,198	$11,294,841
202	$31,767	$56,431	$88,198	$11,238,410
203	$31,608	$56,590	$88,198	$11,181,820
204	$31,449	$56,749	$88,198	$11,125,071

第17年供款共

$1,058,378

第17年利息

$387,793

第17年共還本金

$670,585

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$31,289	$56,909	$88,198	$11,068,162
206	$31,129	$57,069	$88,198	$11,011,093
207	$30,969	$57,229	$88,198	$10,953,863
208	$30,808	$57,390	$88,198	$10,896,473
209	$30,646	$57,552	$88,198	$10,838,921
210	$30,484	$57,714	$88,198	$10,781,207
211	$30,322	$57,876	$88,198	$10,723,331
212	$30,159	$58,039	$88,198	$10,665,292
213	$29,996	$58,202	$88,198	$10,607,090
214	$29,832	$58,366	$88,198	$10,548,724
215	$29,668	$58,530	$88,198	$10,490,194
216	$29,504	$58,695	$88,198	$10,431,500

第18年供款共

$1,058,378

第18年利息

$364,808

第18年共還本金

$693,571

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$29,339	$58,860	$88,198	$10,372,640
218	$29,173	$59,025	$88,198	$10,313,615
219	$29,007	$59,191	$88,198	$10,254,424
220	$28,841	$59,358	$88,198	$10,195,066
221	$28,674	$59,525	$88,198	$10,135,542
222	$28,506	$59,692	$88,198	$10,075,850
223	$28,338	$59,860	$88,198	$10,015,990
224	$28,170	$60,028	$88,198	$9,955,962
225	$28,001	$60,197	$88,198	$9,895,765
226	$27,832	$60,366	$88,198	$9,835,398
227	$27,662	$60,536	$88,198	$9,774,862
228	$27,492	$60,706	$88,198	$9,714,156

第19年供款共

$1,058,378

第19年利息

$341,034

第19年共還本金

$717,344

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$27,321	$60,877	$88,198	$9,653,279
230	$27,150	$61,048	$88,198	$9,592,230
231	$26,978	$61,220	$88,198	$9,531,010
232	$26,806	$61,392	$88,198	$9,469,618
233	$26,633	$61,565	$88,198	$9,408,053
234	$26,460	$61,738	$88,198	$9,346,315
235	$26,287	$61,912	$88,198	$9,284,404
236	$26,112	$62,086	$88,198	$9,222,318
237	$25,938	$62,260	$88,198	$9,160,057
238	$25,763	$62,436	$88,198	$9,097,622
239	$25,587	$62,611	$88,198	$9,035,011
240	$25,411	$62,787	$88,198	$8,972,223

第20年供款共

$1,058,378

第20年利息

$316,446

第20年共還本金

$741,932

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$25,234	$62,964	$88,198	$8,909,260
242	$25,057	$63,141	$88,198	$8,846,119
243	$24,880	$63,318	$88,198	$8,782,800
244	$24,702	$63,497	$88,198	$8,719,304
245	$24,523	$63,675	$88,198	$8,655,628
246	$24,344	$63,854	$88,198	$8,591,774
247	$24,164	$64,034	$88,198	$8,527,740
248	$23,984	$64,214	$88,198	$8,463,526
249	$23,804	$64,395	$88,198	$8,399,132
250	$23,623	$64,576	$88,198	$8,334,556
251	$23,441	$64,757	$88,198	$8,269,799
252	$23,259	$64,939	$88,198	$8,204,860

第21年供款共

$1,058,378

第21年利息

$291,015

第21年共還本金

$767,364

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$23,076	$65,122	$88,198	$8,139,738
254	$22,893	$65,305	$88,198	$8,074,432
255	$22,709	$65,489	$88,198	$8,008,944
256	$22,525	$65,673	$88,198	$7,943,271
257	$22,340	$65,858	$88,198	$7,877,413
258	$22,155	$66,043	$88,198	$7,811,370
259	$21,969	$66,229	$88,198	$7,745,141
260	$21,783	$66,415	$88,198	$7,678,726
261	$21,596	$66,602	$88,198	$7,612,124
262	$21,409	$66,789	$88,198	$7,545,335
263	$21,221	$66,977	$88,198	$7,478,358
264	$21,033	$67,165	$88,198	$7,411,193

第22年供款共

$1,058,378

第22年利息

$264,712

第22年共還本金

$793,667

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$20,844	$67,354	$88,198	$7,343,839
266	$20,655	$67,544	$88,198	$7,276,295
267	$20,465	$67,734	$88,198	$7,208,562
268	$20,274	$67,924	$88,198	$7,140,637
269	$20,083	$68,115	$88,198	$7,072,522
270	$19,891	$68,307	$88,198	$7,004,216
271	$19,699	$68,499	$88,198	$6,935,717
272	$19,507	$68,691	$88,198	$6,867,025
273	$19,314	$68,885	$88,198	$6,798,141
274	$19,120	$69,078	$88,198	$6,729,062
275	$18,925	$69,273	$88,198	$6,659,789
276	$18,731	$69,468	$88,198	$6,590,322

第23年供款共

$1,058,378

第23年利息

$237,507

第23年共還本金

$820,871

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$18,535	$69,663	$88,198	$6,520,659
278	$18,339	$69,859	$88,198	$6,450,800
279	$18,143	$70,055	$88,198	$6,380,745
280	$17,946	$70,252	$88,198	$6,310,492
281	$17,748	$70,450	$88,198	$6,240,043
282	$17,550	$70,648	$88,198	$6,169,394
283	$17,351	$70,847	$88,198	$6,098,548
284	$17,152	$71,046	$88,198	$6,027,502
285	$16,952	$71,246	$88,198	$5,956,256
286	$16,752	$71,446	$88,198	$5,884,810
287	$16,551	$71,647	$88,198	$5,813,162
288	$16,350	$71,849	$88,198	$5,741,314

第24年供款共

$1,058,378

第24年利息

$209,370

第24年共還本金

$849,008

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,147	$72,051	$88,198	$5,669,263
290	$15,945	$72,253	$88,198	$5,597,010
291	$15,742	$72,457	$88,198	$5,524,553
292	$15,538	$72,660	$88,198	$5,451,893
293	$15,333	$72,865	$88,198	$5,379,028
294	$15,129	$73,070	$88,198	$5,305,958
295	$14,923	$73,275	$88,198	$5,232,683
296	$14,717	$73,481	$88,198	$5,159,202
297	$14,510	$73,688	$88,198	$5,085,514
298	$14,303	$73,895	$88,198	$5,011,619
299	$14,095	$74,103	$88,198	$4,937,516
300	$13,887	$74,311	$88,198	$4,863,204

第25年供款共

$1,058,378

第25年利息

$180,269

第25年共還本金

$878,110

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,678	$74,520	$88,198	$4,788,684
302	$13,468	$74,730	$88,198	$4,713,954
303	$13,258	$74,940	$88,198	$4,639,013
304	$13,047	$75,151	$88,198	$4,563,863
305	$12,836	$75,362	$88,198	$4,488,500
306	$12,624	$75,574	$88,198	$4,412,926
307	$12,411	$75,787	$88,198	$4,337,139
308	$12,198	$76,000	$88,198	$4,261,139
309	$11,984	$76,214	$88,198	$4,184,925
310	$11,770	$76,428	$88,198	$4,108,497
311	$11,555	$76,643	$88,198	$4,031,854
312	$11,340	$76,859	$88,198	$3,954,996

第26年供款共

$1,058,378

第26年利息

$150,170

第26年共還本金

$908,209

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,123	$77,075	$88,198	$3,877,921
314	$10,907	$77,292	$88,198	$3,800,629
315	$10,689	$77,509	$88,198	$3,723,120
316	$10,471	$77,727	$88,198	$3,645,393
317	$10,253	$77,946	$88,198	$3,567,448
318	$10,033	$78,165	$88,198	$3,489,283
319	$9,814	$78,385	$88,198	$3,410,899
320	$9,593	$78,605	$88,198	$3,332,294
321	$9,372	$78,826	$88,198	$3,253,467
322	$9,150	$79,048	$88,198	$3,174,420
323	$8,928	$79,270	$88,198	$3,095,149
324	$8,705	$79,493	$88,198	$3,015,656

第27年供款共

$1,058,378

第27年利息

$119,039

第27年共還本金

$939,339

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,482	$79,717	$88,198	$2,935,940
326	$8,257	$79,941	$88,198	$2,855,999
327	$8,032	$80,166	$88,198	$2,775,833
328	$7,807	$80,391	$88,198	$2,695,442
329	$7,581	$80,617	$88,198	$2,614,825
330	$7,354	$80,844	$88,198	$2,533,981
331	$7,127	$81,071	$88,198	$2,452,909
332	$6,899	$81,299	$88,198	$2,371,610
333	$6,670	$81,528	$88,198	$2,290,082
334	$6,441	$81,757	$88,198	$2,208,325
335	$6,211	$81,987	$88,198	$2,126,337
336	$5,980	$82,218	$88,198	$2,044,119

第28年供款共

$1,058,378

第28年利息

$86,841

第28年共還本金

$971,537

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,749	$82,449	$88,198	$1,961,670
338	$5,517	$82,681	$88,198	$1,878,989
339	$5,285	$82,914	$88,198	$1,796,076
340	$5,051	$83,147	$88,198	$1,712,929
341	$4,818	$83,381	$88,198	$1,629,548
342	$4,583	$83,615	$88,198	$1,545,933
343	$4,348	$83,850	$88,198	$1,462,083
344	$4,112	$84,086	$88,198	$1,377,997
345	$3,876	$84,323	$88,198	$1,293,674
346	$3,638	$84,560	$88,198	$1,209,115
347	$3,401	$84,798	$88,198	$1,124,317
348	$3,162	$85,036	$88,198	$1,039,281

第29年供款共

$1,058,378

第29年利息

$53,540

第29年共還本金

$1,004,838

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,923	$85,275	$88,198	$954,006
350	$2,683	$85,515	$88,198	$868,491
351	$2,443	$85,756	$88,198	$782,735
352	$2,201	$85,997	$88,198	$696,739
353	$1,960	$86,239	$88,198	$610,500
354	$1,717	$86,481	$88,198	$524,019
355	$1,474	$86,724	$88,198	$437,294
356	$1,230	$86,968	$88,198	$350,326
357	$985	$87,213	$88,198	$263,113
358	$740	$87,458	$88,198	$175,655
359	$494	$87,704	$88,198	$87,951
360	$247	$87,951	$88,198	$0

第30年供款共

$1,058,378

第30年利息

$19,097

第30年共還本金

$1,039,281

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$20,131,350

免責聲明

筍盤推介

按揭保險費
info