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$21,946,747

每月供款
$99,172

首期

$-14,085,000

總貸款額

$22,085,000

總利息

$13,616,747

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-13,755,000

按月供比率計算

$198,343

置業成本總預算

HK$-13,755,000

首期

$-14,085,000
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

$198,343

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

馬鞍山聽濤雅苑第07座

thumb_up

聽濤雅苑 3房連車位筍盤價

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT directions_run 日內即走

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT directions_run 日內即走

KOL實拍

沙田碧濤花園第03期###奇豐獨家,三房+工人房,河景+馬場景,河岸生活圍,極寫意慢活節奏###

thumb_up

碧濤花園第03期###奇豐獨家,三房+工人房,河景+馬場景,河岸生活圍,極寫意慢活節奏###

實

770 呎

@9,481

建

1,067 呎

@6,842

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 transfer_within_a_station 人才必選

售$730 萬

實

770 呎

@9,481

建

1,067 呎

@6,842

售$730 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 transfer_within_a_station 人才必選

馬鞍山聽濤雅苑第09座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳實用高免費村巴

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

沙田碧濤花園

thumb_up

真人靚過上鏡快約睇

實

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 萬

實

662 呎

@10,876

建

968 呎

@7,438

售$720 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@10,738

建

927 呎

@8,630

local_fire_department 至HIT

售$800 萬

實

745 呎

@10,738

建

927 呎

@8,630

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

獨家

西貢甲邊朗

thumb_up

獨家 - 西貢市中心地下3房

建

700 呎

@10,543

real_estate_agent 罕有放盤

售$738 萬

建

700 呎

@10,543

售$738 萬

real_estate_agent 罕有放盤

西貢 ~西貢市中心兩房兩廳會所開揚內園池景高樓底有露台~

thumb_up

**~西貢市中心兩房兩廳會所開揚內園池景高樓底有露台~**

實

669 呎

@12,526

local_fire_department 至HIT verified 首置必買 price_change 蝕讓盤

售$838 萬

實

669 呎

@12,526

售$838 萬

local_fire_department 至HIT verified 首置必買 price_change 蝕讓盤

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

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

獨家

KOL實拍

沙田柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

thumb_up

柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

實

324 呎

@22,469

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

售$728 萬

實

324 呎

@22,469

售$728 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山觀瀾雅軒第05座

thumb_up

馬鞍山觀澖雅軒兩房新做廁廚 (有租約可交吉實客可約睇)

實

601 呎

@12,146

建

815 呎

@8,957

local_fire_department 至HIT price_change 蝕讓盤

售$730 萬

實

601 呎

@12,146

建

815 呎

@8,957

售$730 萬

local_fire_department 至HIT price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$132,178	$101,568	$83,232	$71,034
1.500	$137,091	$106,570	$88,326	$76,220
2.000	$142,119	$111,724	$93,608	$81,630
2.500	$147,260	$117,029	$99,077	$87,262
3.000	$152,515	$122,483	$104,730	$93,111
3.500	$157,882	$128,084	$110,563	$99,172
4.000	$163,360	$133,831	$116,573	$105,437
4.500	$168,949	$139,721	$122,756	$111,901
5.000	$174,647	$145,751	$129,107	$118,557
5.500	$180,453	$151,920	$135,621	$125,396
6.000	$186,366	$158,224	$142,294	$132,411

每月供款$99,172

年期

30年

貸款金額

$22,085,000

總利息

$13,616,747

總貸款連利息

$35,701,747

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$64,415	$34,757	$99,172	$22,050,243
2	$64,313	$34,858	$99,172	$22,015,385
3	$64,212	$34,960	$99,172	$21,980,425
4	$64,110	$35,062	$99,172	$21,945,363
5	$64,007	$35,164	$99,172	$21,910,199
6	$63,905	$35,267	$99,172	$21,874,932
7	$63,802	$35,370	$99,172	$21,839,562
8	$63,699	$35,473	$99,172	$21,804,089
9	$63,595	$35,576	$99,172	$21,768,513
10	$63,491	$35,680	$99,172	$21,732,833
11	$63,387	$35,784	$99,172	$21,697,049
12	$63,283	$35,888	$99,172	$21,661,161

第1年供款共

$1,190,058

第1年利息

$766,219

第1年共還本金

$423,839

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$63,178	$35,993	$99,172	$21,625,167
14	$63,073	$36,098	$99,172	$21,589,069
15	$62,968	$36,203	$99,172	$21,552,866
16	$62,863	$36,309	$99,172	$21,516,557
17	$62,757	$36,415	$99,172	$21,480,142
18	$62,650	$36,521	$99,172	$21,443,621
19	$62,544	$36,628	$99,172	$21,406,993
20	$62,437	$36,734	$99,172	$21,370,259
21	$62,330	$36,842	$99,172	$21,333,417
22	$62,222	$36,949	$99,172	$21,296,468
23	$62,115	$37,057	$99,172	$21,259,411
24	$62,007	$37,165	$99,172	$21,222,246

第2年供款共

$1,190,058

第2年利息

$751,144

第2年共還本金

$438,914

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$61,898	$37,273	$99,172	$21,184,973
26	$61,790	$37,382	$99,172	$21,147,591
27	$61,680	$37,491	$99,172	$21,110,100
28	$61,571	$37,600	$99,172	$21,072,500
29	$61,461	$37,710	$99,172	$21,034,790
30	$61,351	$37,820	$99,172	$20,996,970
31	$61,241	$37,930	$99,172	$20,959,039
32	$61,131	$38,041	$99,172	$20,920,998
33	$61,020	$38,152	$99,172	$20,882,846
34	$60,908	$38,263	$99,172	$20,844,583
35	$60,797	$38,375	$99,172	$20,806,208
36	$60,685	$38,487	$99,172	$20,767,722

第3年供款共

$1,190,058

第3年利息

$735,533

第3年共還本金

$454,525

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$60,573	$38,599	$99,172	$20,729,123
38	$60,460	$38,712	$99,172	$20,690,411
39	$60,347	$38,824	$99,172	$20,651,586
40	$60,234	$38,938	$99,172	$20,612,649
41	$60,120	$39,051	$99,172	$20,573,597
42	$60,006	$39,165	$99,172	$20,534,432
43	$59,892	$39,279	$99,172	$20,495,153
44	$59,778	$39,394	$99,172	$20,455,759
45	$59,663	$39,509	$99,172	$20,416,250
46	$59,547	$39,624	$99,172	$20,376,626
47	$59,432	$39,740	$99,172	$20,336,886
48	$59,316	$39,856	$99,172	$20,297,031

第4年供款共

$1,190,058

第4年利息

$719,367

第4年共還本金

$470,691

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$59,200	$39,972	$99,172	$20,257,059
50	$59,083	$40,088	$99,172	$20,216,970
51	$58,966	$40,205	$99,172	$20,176,765
52	$58,849	$40,323	$99,172	$20,136,442
53	$58,731	$40,440	$99,172	$20,096,002
54	$58,613	$40,558	$99,172	$20,055,444
55	$58,495	$40,676	$99,172	$20,014,767
56	$58,376	$40,795	$99,172	$19,973,972
57	$58,257	$40,914	$99,172	$19,933,058
58	$58,138	$41,033	$99,172	$19,892,025
59	$58,018	$41,153	$99,172	$19,850,872
60	$57,898	$41,273	$99,172	$19,809,599

第5年供款共

$1,190,058

第5年利息

$702,626

第5年共還本金

$487,432

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$57,778	$41,394	$99,172	$19,768,205
62	$57,657	$41,514	$99,172	$19,726,691
63	$57,536	$41,635	$99,172	$19,685,055
64	$57,415	$41,757	$99,172	$19,643,299
65	$57,293	$41,879	$99,172	$19,601,420
66	$57,171	$42,001	$99,172	$19,559,419
67	$57,048	$42,123	$99,172	$19,517,296
68	$56,925	$42,246	$99,172	$19,475,050
69	$56,802	$42,369	$99,172	$19,432,681
70	$56,679	$42,493	$99,172	$19,390,188
71	$56,555	$42,617	$99,172	$19,347,571
72	$56,430	$42,741	$99,172	$19,304,830

第6年供款共

$1,190,058

第6年利息

$685,290

第6年共還本金

$504,769

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$56,306	$42,866	$99,172	$19,261,964
74	$56,181	$42,991	$99,172	$19,218,973
75	$56,055	$43,116	$99,172	$19,175,857
76	$55,930	$43,242	$99,172	$19,132,615
77	$55,803	$43,368	$99,172	$19,089,247
78	$55,677	$43,495	$99,172	$19,045,753
79	$55,550	$43,621	$99,172	$19,002,131
80	$55,423	$43,749	$99,172	$18,958,383
81	$55,295	$43,876	$99,172	$18,914,506
82	$55,167	$44,004	$99,172	$18,870,502
83	$55,039	$44,133	$99,172	$18,826,370
84	$54,910	$44,261	$99,172	$18,782,108

第7年供款共

$1,190,058

第7年利息

$667,337

第7年共還本金

$522,722

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$54,781	$44,390	$99,172	$18,737,718
86	$54,652	$44,520	$99,172	$18,693,198
87	$54,522	$44,650	$99,172	$18,648,548
88	$54,392	$44,780	$99,172	$18,603,769
89	$54,261	$44,911	$99,172	$18,558,858
90	$54,130	$45,042	$99,172	$18,513,817
91	$53,999	$45,173	$99,172	$18,468,644
92	$53,867	$45,305	$99,172	$18,423,339
93	$53,735	$45,437	$99,172	$18,377,902
94	$53,602	$45,569	$99,172	$18,332,333
95	$53,469	$45,702	$99,172	$18,286,631
96	$53,336	$45,836	$99,172	$18,240,795

第8年供款共

$1,190,058

第8年利息

$648,745

第8年共還本金

$541,313

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$53,202	$45,969	$99,172	$18,194,826
98	$53,068	$46,103	$99,172	$18,148,723
99	$52,934	$46,238	$99,172	$18,102,485
100	$52,799	$46,373	$99,172	$18,056,112
101	$52,664	$46,508	$99,172	$18,009,605
102	$52,528	$46,644	$99,172	$17,962,961
103	$52,392	$46,780	$99,172	$17,916,181
104	$52,256	$46,916	$99,172	$17,869,265
105	$52,119	$47,053	$99,172	$17,822,213
106	$51,981	$47,190	$99,172	$17,775,023
107	$51,844	$47,328	$99,172	$17,727,695
108	$51,706	$47,466	$99,172	$17,680,229

第9年供款共

$1,190,058

第9年利息

$629,492

第9年共還本金

$560,566

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$51,567	$47,604	$99,172	$17,632,625
110	$51,428	$47,743	$99,172	$17,584,882
111	$51,289	$47,882	$99,172	$17,537,000
112	$51,150	$48,022	$99,172	$17,488,978
113	$51,010	$48,162	$99,172	$17,440,816
114	$50,869	$48,302	$99,172	$17,392,513
115	$50,728	$48,443	$99,172	$17,344,070
116	$50,587	$48,585	$99,172	$17,295,485
117	$50,445	$48,726	$99,172	$17,246,759
118	$50,303	$48,868	$99,172	$17,197,890
119	$50,161	$49,011	$99,172	$17,148,879
120	$50,018	$49,154	$99,172	$17,099,725

第10年供款共

$1,190,058

第10年利息

$609,555

第10年共還本金

$580,504

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$49,874	$49,297	$99,172	$17,050,428
122	$49,730	$49,441	$99,172	$17,000,987
123	$49,586	$49,585	$99,172	$16,951,402
124	$49,442	$49,730	$99,172	$16,901,672
125	$49,297	$49,875	$99,172	$16,851,797
126	$49,151	$50,020	$99,172	$16,801,776
127	$49,005	$50,166	$99,172	$16,751,610
128	$48,859	$50,313	$99,172	$16,701,297
129	$48,712	$50,459	$99,172	$16,650,838
130	$48,565	$50,607	$99,172	$16,600,231
131	$48,417	$50,754	$99,172	$16,549,477
132	$48,269	$50,902	$99,172	$16,498,575

第11年供款共

$1,190,058

第11年利息

$588,908

第11年共還本金

$601,150

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$48,121	$51,051	$99,172	$16,447,524
134	$47,972	$51,200	$99,172	$16,396,325
135	$47,823	$51,349	$99,172	$16,344,976
136	$47,673	$51,499	$99,172	$16,293,477
137	$47,523	$51,649	$99,172	$16,241,828
138	$47,372	$51,800	$99,172	$16,190,029
139	$47,221	$51,951	$99,172	$16,138,078
140	$47,069	$52,102	$99,172	$16,085,976
141	$46,917	$52,254	$99,172	$16,033,722
142	$46,765	$52,406	$99,172	$15,981,315
143	$46,612	$52,559	$99,172	$15,928,756
144	$46,459	$52,713	$99,172	$15,876,043

第12年供款共

$1,190,058

第12年利息

$567,527

第12年共還本金

$622,532

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$46,305	$52,866	$99,172	$15,823,177
146	$46,151	$53,021	$99,172	$15,770,156
147	$45,996	$53,175	$99,172	$15,716,981
148	$45,841	$53,330	$99,172	$15,663,651
149	$45,686	$53,486	$99,172	$15,610,165
150	$45,530	$53,642	$99,172	$15,556,523
151	$45,373	$53,798	$99,172	$15,502,725
152	$45,216	$53,955	$99,172	$15,448,770
153	$45,059	$54,113	$99,172	$15,394,657
154	$44,901	$54,270	$99,172	$15,340,387
155	$44,743	$54,429	$99,172	$15,285,958
156	$44,584	$54,587	$99,172	$15,231,370

第13年供款共

$1,190,058

第13年利息

$545,385

第13年共還本金

$644,673

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$44,425	$54,747	$99,172	$15,176,624
158	$44,265	$54,906	$99,172	$15,121,717
159	$44,105	$55,067	$99,172	$15,066,651
160	$43,944	$55,227	$99,172	$15,011,424
161	$43,783	$55,388	$99,172	$14,956,035
162	$43,622	$55,550	$99,172	$14,900,486
163	$43,460	$55,712	$99,172	$14,844,774
164	$43,297	$55,874	$99,172	$14,788,900
165	$43,134	$56,037	$99,172	$14,732,862
166	$42,971	$56,201	$99,172	$14,676,662
167	$42,807	$56,365	$99,172	$14,620,297
168	$42,643	$56,529	$99,172	$14,563,768

第14年供款共

$1,190,058

第14年利息

$522,456

第14年共還本金

$667,602

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$42,478	$56,694	$99,172	$14,507,074
170	$42,312	$56,859	$99,172	$14,450,215
171	$42,146	$57,025	$99,172	$14,393,190
172	$41,980	$57,191	$99,172	$14,335,999
173	$41,813	$57,358	$99,172	$14,278,640
174	$41,646	$57,525	$99,172	$14,221,115
175	$41,478	$57,693	$99,172	$14,163,422
176	$41,310	$57,862	$99,172	$14,105,560
177	$41,141	$58,030	$99,172	$14,047,530
178	$40,972	$58,200	$99,172	$13,989,330
179	$40,802	$58,369	$99,172	$13,930,961
180	$40,632	$58,540	$99,172	$13,872,421

第15年供款共

$1,190,058

第15年利息

$498,712

第15年共還本金

$691,347

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$40,461	$58,710	$99,172	$13,813,711
182	$40,290	$58,882	$99,172	$13,754,830
183	$40,118	$59,053	$99,172	$13,695,776
184	$39,946	$59,226	$99,172	$13,636,551
185	$39,773	$59,398	$99,172	$13,577,153
186	$39,600	$59,571	$99,172	$13,517,581
187	$39,426	$59,745	$99,172	$13,457,836
188	$39,252	$59,919	$99,172	$13,397,916
189	$39,077	$60,094	$99,172	$13,337,822
190	$38,902	$60,270	$99,172	$13,277,553
191	$38,726	$60,445	$99,172	$13,217,107
192	$38,550	$60,622	$99,172	$13,156,486

第16年供款共

$1,190,058

第16年利息

$474,122

第16年共還本金

$715,936

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$38,373	$60,798	$99,172	$13,095,687
194	$38,196	$60,976	$99,172	$13,034,711
195	$38,018	$61,154	$99,172	$12,973,558
196	$37,840	$61,332	$99,172	$12,912,226
197	$37,661	$61,511	$99,172	$12,850,715
198	$37,481	$61,690	$99,172	$12,789,025
199	$37,301	$61,870	$99,172	$12,727,155
200	$37,121	$62,051	$99,172	$12,665,104
201	$36,940	$62,232	$99,172	$12,602,872
202	$36,758	$62,413	$99,172	$12,540,459
203	$36,576	$62,595	$99,172	$12,477,864
204	$36,394	$62,778	$99,172	$12,415,086

第17年供款共

$1,190,058

第17年利息

$448,659

第17年共還本金

$741,399

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$36,211	$62,961	$99,172	$12,352,125
206	$36,027	$63,144	$99,172	$12,288,981
207	$35,843	$63,329	$99,172	$12,225,652
208	$35,658	$63,513	$99,172	$12,162,139
209	$35,473	$63,699	$99,172	$12,098,440
210	$35,287	$63,884	$99,172	$12,034,556
211	$35,101	$64,071	$99,172	$11,970,485
212	$34,914	$64,258	$99,172	$11,906,227
213	$34,726	$64,445	$99,172	$11,841,782
214	$34,539	$64,633	$99,172	$11,777,149
215	$34,350	$64,821	$99,172	$11,712,328
216	$34,161	$65,011	$99,172	$11,647,317

第18年供款共

$1,190,058

第18年利息

$422,289

第18年共還本金

$767,769

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$33,971	$65,200	$99,172	$11,582,117
218	$33,781	$65,390	$99,172	$11,516,727
219	$33,590	$65,581	$99,172	$11,451,146
220	$33,399	$65,772	$99,172	$11,385,373
221	$33,207	$65,964	$99,172	$11,319,409
222	$33,015	$66,157	$99,172	$11,253,253
223	$32,822	$66,350	$99,172	$11,186,903
224	$32,628	$66,543	$99,172	$11,120,360
225	$32,434	$66,737	$99,172	$11,053,623
226	$32,240	$66,932	$99,172	$10,986,691
227	$32,045	$67,127	$99,172	$10,919,564
228	$31,849	$67,323	$99,172	$10,852,241

第19年供款共

$1,190,058

第19年利息

$394,982

第19年共還本金

$795,076

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$31,652	$67,519	$99,172	$10,784,722
230	$31,455	$67,716	$99,172	$10,717,006
231	$31,258	$67,914	$99,172	$10,649,093
232	$31,060	$68,112	$99,172	$10,580,981
233	$30,861	$68,310	$99,172	$10,512,671
234	$30,662	$68,510	$99,172	$10,444,161
235	$30,462	$68,709	$99,172	$10,375,452
236	$30,262	$68,910	$99,172	$10,306,542
237	$30,061	$69,111	$99,172	$10,237,431
238	$29,859	$69,312	$99,172	$10,168,119
239	$29,657	$69,515	$99,172	$10,098,604
240	$29,454	$69,717	$99,172	$10,028,887

第20年供款共

$1,190,058

第20年利息

$366,704

第20年共還本金

$823,354

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$29,251	$69,921	$99,172	$9,958,966
242	$29,047	$70,125	$99,172	$9,888,842
243	$28,842	$70,329	$99,172	$9,818,513
244	$28,637	$70,534	$99,172	$9,747,979
245	$28,432	$70,740	$99,172	$9,677,239
246	$28,225	$70,946	$99,172	$9,606,292
247	$28,018	$71,153	$99,172	$9,535,139
248	$27,811	$71,361	$99,172	$9,463,779
249	$27,603	$71,569	$99,172	$9,392,210
250	$27,394	$71,778	$99,172	$9,320,432
251	$27,185	$71,987	$99,172	$9,248,445
252	$26,975	$72,197	$99,172	$9,176,248

第21年供款共

$1,190,058

第21年利息

$337,420

第21年共還本金

$852,639

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$26,764	$72,407	$99,172	$9,103,841
254	$26,553	$72,619	$99,172	$9,031,222
255	$26,341	$72,830	$99,172	$8,958,392
256	$26,129	$73,043	$99,172	$8,885,349
257	$25,916	$73,256	$99,172	$8,812,093
258	$25,702	$73,470	$99,172	$8,738,623
259	$25,488	$73,684	$99,172	$8,664,940
260	$25,273	$73,899	$99,172	$8,591,041
261	$25,057	$74,114	$99,172	$8,516,926
262	$24,841	$74,330	$99,172	$8,442,596
263	$24,624	$74,547	$99,172	$8,368,049
264	$24,407	$74,765	$99,172	$8,293,284

第22年供款共

$1,190,058

第22年利息

$307,094

第22年共還本金

$882,964

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,189	$74,983	$99,172	$8,218,301
266	$23,970	$75,201	$99,172	$8,143,100
267	$23,751	$75,421	$99,172	$8,067,679
268	$23,531	$75,641	$99,172	$7,992,038
269	$23,310	$75,861	$99,172	$7,916,177
270	$23,089	$76,083	$99,172	$7,840,094
271	$22,867	$76,305	$99,172	$7,763,790
272	$22,644	$76,527	$99,172	$7,687,262
273	$22,421	$76,750	$99,172	$7,610,512
274	$22,197	$76,974	$99,172	$7,533,538
275	$21,973	$77,199	$99,172	$7,456,339
276	$21,748	$77,424	$99,172	$7,378,915

第23年供款共

$1,190,058

第23年利息

$275,689

第23年共還本金

$914,369

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$21,522	$77,650	$99,172	$7,301,266
278	$21,295	$77,876	$99,172	$7,223,389
279	$21,068	$78,103	$99,172	$7,145,286
280	$20,840	$78,331	$99,172	$7,066,955
281	$20,612	$78,560	$99,172	$6,988,395
282	$20,383	$78,789	$99,172	$6,909,607
283	$20,153	$79,018	$99,172	$6,830,588
284	$19,923	$79,249	$99,172	$6,751,339
285	$19,691	$79,480	$99,172	$6,671,859
286	$19,460	$79,712	$99,172	$6,592,147
287	$19,227	$79,944	$99,172	$6,512,203
288	$18,994	$80,178	$99,172	$6,432,025

第24年供款共

$1,190,058

第24年利息

$243,168

第24年共還本金

$946,890

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$18,760	$80,411	$99,172	$6,351,614
290	$18,526	$80,646	$99,172	$6,270,968
291	$18,290	$80,881	$99,172	$6,190,087
292	$18,054	$81,117	$99,172	$6,108,970
293	$17,818	$81,354	$99,172	$6,027,616
294	$17,581	$81,591	$99,172	$5,946,025
295	$17,343	$81,829	$99,172	$5,864,196
296	$17,104	$82,068	$99,172	$5,782,128
297	$16,865	$82,307	$99,172	$5,699,821
298	$16,624	$82,547	$99,172	$5,617,274
299	$16,384	$82,788	$99,172	$5,534,486
300	$16,142	$83,029	$99,172	$5,451,457

第25年供款共

$1,190,058

第25年利息

$209,490

第25年共還本金

$980,568

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$15,900	$83,271	$99,172	$5,368,186
302	$15,657	$83,514	$99,172	$5,284,671
303	$15,414	$83,758	$99,172	$5,200,914
304	$15,169	$84,002	$99,172	$5,116,911
305	$14,924	$84,247	$99,172	$5,032,664
306	$14,679	$84,493	$99,172	$4,948,171
307	$14,432	$84,739	$99,172	$4,863,432
308	$14,185	$84,987	$99,172	$4,778,445
309	$13,937	$85,234	$99,172	$4,693,211
310	$13,689	$85,483	$99,172	$4,607,728
311	$13,439	$85,732	$99,172	$4,521,996
312	$13,189	$85,982	$99,172	$4,436,013

第26年供款共

$1,190,058

第26年利息

$174,614

第26年共還本金

$1,015,444

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,938	$86,233	$99,172	$4,349,780
314	$12,687	$86,485	$99,172	$4,263,296
315	$12,435	$86,737	$99,172	$4,176,559
316	$12,182	$86,990	$99,172	$4,089,569
317	$11,928	$87,244	$99,172	$4,002,325
318	$11,673	$87,498	$99,172	$3,914,827
319	$11,418	$87,753	$99,172	$3,827,074
320	$11,162	$88,009	$99,172	$3,739,065
321	$10,906	$88,266	$99,172	$3,650,799
322	$10,648	$88,523	$99,172	$3,562,275
323	$10,390	$88,782	$99,172	$3,473,494
324	$10,131	$89,040	$99,172	$3,384,453

第27年供款共

$1,190,058

第27年利息

$138,498

第27年共還本金

$1,051,560

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,871	$89,300	$99,172	$3,295,153
326	$9,611	$89,561	$99,172	$3,205,592
327	$9,350	$89,822	$99,172	$3,115,771
328	$9,088	$90,084	$99,172	$3,025,687
329	$8,825	$90,347	$99,172	$2,935,340
330	$8,561	$90,610	$99,172	$2,844,730
331	$8,297	$90,874	$99,172	$2,753,856
332	$8,032	$91,139	$99,172	$2,662,716
333	$7,766	$91,405	$99,172	$2,571,311
334	$7,500	$91,672	$99,172	$2,479,639
335	$7,232	$91,939	$99,172	$2,387,700
336	$6,964	$92,207	$99,172	$2,295,492

第28年供款共

$1,190,058

第28年利息

$101,097

第28年共還本金

$1,088,961

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,695	$92,476	$99,172	$2,203,016
338	$6,425	$92,746	$99,172	$2,110,270
339	$6,155	$93,017	$99,172	$2,017,253
340	$5,884	$93,288	$99,172	$1,923,966
341	$5,612	$93,560	$99,172	$1,830,406
342	$5,339	$93,833	$99,172	$1,736,573
343	$5,065	$94,107	$99,172	$1,642,466
344	$4,791	$94,381	$99,172	$1,548,085
345	$4,515	$94,656	$99,172	$1,453,429
346	$4,239	$94,932	$99,172	$1,358,497
347	$3,962	$95,209	$99,172	$1,263,287
348	$3,685	$95,487	$99,172	$1,167,800

第29年供款共

$1,190,058

第29年利息

$62,366

第29年共還本金

$1,127,692

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,406	$95,765	$99,172	$1,072,035
350	$3,127	$96,045	$99,172	$975,990
351	$2,847	$96,325	$99,172	$879,665
352	$2,566	$96,606	$99,172	$783,060
353	$2,284	$96,888	$99,172	$686,172
354	$2,001	$97,170	$99,172	$589,002
355	$1,718	$97,454	$99,172	$491,548
356	$1,434	$97,738	$99,172	$393,810
357	$1,149	$98,023	$99,172	$295,787
358	$863	$98,309	$99,172	$197,479
359	$576	$98,596	$99,172	$98,883
360	$288	$98,883	$99,172	$0

第30年供款共

$1,190,058

第30年利息

$22,258

第30年共還本金

$1,167,800

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$21,946,747

免責聲明

筍盤推介

按揭保險費
info