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$22,356,760

每月供款
$102,158

首期

$-14,750,000

總貸款額

$22,750,000

總利息

$14,026,760

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-14,420,000

按月供比率計算

$204,315

置業成本總預算

HK$-14,420,000

首期

$-14,750,000
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

$204,315

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

獨家

KOL實拍影片

馬鞍山大水坑

thumb_up

珍貴全幢連花園村屋只此一幢

實

990 呎

@9,091

建

990 呎

@9,091

real_estate_agent 罕有放盤

售$900 萬

實

990 呎

@9,091

建

990 呎

@9,091

售$900 萬

real_estate_agent 罕有放盤

馬鞍山翠擁華庭

thumb_up

馬鞍山翠擁華庭免費村巴。室內外泳池

實

702 呎

@10,684

建

905 呎

@8,287

local_fire_department 至HIT

售$750 萬

實

702 呎

@10,684

建

905 呎

@8,287

售$750 萬

local_fire_department 至HIT

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

VR實景

馬鞍山雲海第01期榕海臺第01座

thumb_up

雲海榕海臺 1房低密度高尚住宅

實

383 呎

@18,799

transfer_within_a_station 人才必選

售$720 萬

實

383 呎

@18,799

售$720 萬

transfer_within_a_station 人才必選

馬鞍山海典灣第05座

thumb_up

海典灣 3房1套海景單位車位充足

實

688 呎

@11,483

建

925 呎

@8,541

local_fire_department 至HIT

售$790 萬

實

688 呎

@11,483

建

925 呎

@8,541

售$790 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第03座

thumb_up

銀湖天峰 2房連約

實

564 呎

@15,957

建

742 呎

@12,129

local_fire_department 至HIT

售$900 萬

實

564 呎

@15,957

建

742 呎

@12,129

售$900 萬

local_fire_department 至HIT

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,229

建

992 呎

@8,569

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$850 萬

實

757 呎

@11,229

建

992 呎

@8,569

售$850 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山新港城 J座

thumb_up

地鐵上蓋交通方便

實

519 呎

@17,341

建

698 呎

@12,894

local_fire_department 至HIT

售$900 萬

實

519 呎

@17,341

建

698 呎

@12,894

售$900 萬

local_fire_department 至HIT

VR實景

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑

實

733 呎

@10,914

建

906 呎

@8,830

local_fire_department 至HIT

售$800 萬

實

733 呎

@10,914

建

906 呎

@8,830

售$800 萬

local_fire_department 至HIT

馬鞍山天宇海第2B座

thumb_up

天宇海 ^^高層靚裝^^可約睇樓

實

666 呎

@12,312

建

878 呎

@9,339

local_fire_department 至HIT

售$820 萬

實

666 呎

@12,312

建

878 呎

@9,339

售$820 萬

local_fire_department 至HIT

沙田文禮閣

thumb_up

文禮閣**大圍3房1套**廚廁執左**有樓睇

實

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

637 呎

@13,815

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@11,897

建

736 呎

@10,054

local_offer 低水筍價

售$740 萬

實

622 呎

@11,897

建

736 呎

@10,054

售$740 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$136,158	$104,626	$85,738	$73,173
1.500	$141,219	$109,779	$90,986	$78,515
2.000	$146,398	$115,088	$96,427	$84,088
2.500	$151,695	$120,553	$102,060	$89,890
3.000	$157,107	$126,171	$107,883	$95,915
3.500	$162,636	$131,941	$113,892	$102,158
4.000	$168,279	$137,861	$120,083	$108,612
4.500	$174,036	$143,928	$126,452	$115,271
5.000	$179,906	$150,140	$132,994	$122,127
5.500	$185,886	$156,494	$139,705	$129,172
6.000	$191,977	$162,988	$146,579	$136,398

每月供款$102,158

年期

30年

貸款金額

$22,750,000

總利息

$14,026,760

總貸款連利息

$36,776,760

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$66,354	$35,803	$102,158	$22,714,197
2	$66,250	$35,908	$102,158	$22,678,289
3	$66,145	$36,013	$102,158	$22,642,276
4	$66,040	$36,118	$102,158	$22,606,158
5	$65,935	$36,223	$102,158	$22,569,935
6	$65,829	$36,329	$102,158	$22,533,606
7	$65,723	$36,435	$102,158	$22,497,172
8	$65,617	$36,541	$102,158	$22,460,631
9	$65,510	$36,647	$102,158	$22,423,983
10	$65,403	$36,754	$102,158	$22,387,229
11	$65,296	$36,862	$102,158	$22,350,367
12	$65,189	$36,969	$102,158	$22,313,398

第1年供款共

$1,225,892

第1年利息

$789,290

第1年共還本金

$436,602

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$65,081	$37,077	$102,158	$22,276,321
14	$64,973	$37,185	$102,158	$22,239,136
15	$64,864	$37,294	$102,158	$22,201,843
16	$64,755	$37,402	$102,158	$22,164,441
17	$64,646	$37,511	$102,158	$22,126,929
18	$64,537	$37,621	$102,158	$22,089,308
19	$64,427	$37,731	$102,158	$22,051,578
20	$64,317	$37,841	$102,158	$22,013,737
21	$64,207	$37,951	$102,158	$21,975,786
22	$64,096	$38,062	$102,158	$21,937,725
23	$63,985	$38,173	$102,158	$21,899,552
24	$63,874	$38,284	$102,158	$21,861,268

第2年供款共

$1,225,892

第2年利息

$773,762

第2年共還本金

$452,130

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$63,762	$38,396	$102,158	$21,822,873
26	$63,650	$38,508	$102,158	$21,784,365
27	$63,538	$38,620	$102,158	$21,745,745
28	$63,425	$38,733	$102,158	$21,707,012
29	$63,312	$38,846	$102,158	$21,668,167
30	$63,199	$38,959	$102,158	$21,629,208
31	$63,085	$39,072	$102,158	$21,590,136
32	$62,971	$39,186	$102,158	$21,550,949
33	$62,857	$39,301	$102,158	$21,511,648
34	$62,742	$39,415	$102,158	$21,472,233
35	$62,627	$39,530	$102,158	$21,432,703
36	$62,512	$39,646	$102,158	$21,393,057

第3年供款共

$1,225,892

第3年利息

$757,681

第3年共還本金

$468,211

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$62,396	$39,761	$102,158	$21,353,296
38	$62,280	$39,877	$102,158	$21,313,419
39	$62,164	$39,994	$102,158	$21,273,425
40	$62,047	$40,110	$102,158	$21,233,315
41	$61,931	$40,227	$102,158	$21,193,088
42	$61,813	$40,344	$102,158	$21,152,743
43	$61,696	$40,462	$102,158	$21,112,281
44	$61,577	$40,580	$102,158	$21,071,701
45	$61,459	$40,699	$102,158	$21,031,002
46	$61,340	$40,817	$102,158	$20,990,185
47	$61,221	$40,936	$102,158	$20,949,249
48	$61,102	$41,056	$102,158	$20,908,193

第4年供款共

$1,225,892

第4年利息

$741,028

第4年共還本金

$484,864

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$60,982	$41,175	$102,158	$20,867,018
50	$60,862	$41,296	$102,158	$20,825,722
51	$60,742	$41,416	$102,158	$20,784,306
52	$60,621	$41,537	$102,158	$20,742,769
53	$60,500	$41,658	$102,158	$20,701,111
54	$60,378	$41,779	$102,158	$20,659,332
55	$60,256	$41,901	$102,158	$20,617,431
56	$60,134	$42,023	$102,158	$20,575,407
57	$60,012	$42,146	$102,158	$20,533,261
58	$59,889	$42,269	$102,158	$20,490,992
59	$59,765	$42,392	$102,158	$20,448,600
60	$59,642	$42,516	$102,158	$20,406,084

第5年供款共

$1,225,892

第5年利息

$723,783

第5年共還本金

$502,109

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$59,518	$42,640	$102,158	$20,363,444
62	$59,393	$42,764	$102,158	$20,320,680
63	$59,269	$42,889	$102,158	$20,277,791
64	$59,144	$43,014	$102,158	$20,234,777
65	$59,018	$43,140	$102,158	$20,191,637
66	$58,892	$43,265	$102,158	$20,148,372
67	$58,766	$43,392	$102,158	$20,104,980
68	$58,640	$43,518	$102,158	$20,061,462
69	$58,513	$43,645	$102,158	$20,017,817
70	$58,385	$43,772	$102,158	$19,974,045
71	$58,258	$43,900	$102,158	$19,930,145
72	$58,130	$44,028	$102,158	$19,886,116

第6年供款共

$1,225,892

第6年利息

$705,924

第6年共還本金

$519,968

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$58,001	$44,156	$102,158	$19,841,960
74	$57,872	$44,285	$102,158	$19,797,675
75	$57,743	$44,414	$102,158	$19,753,260
76	$57,614	$44,544	$102,158	$19,708,716
77	$57,484	$44,674	$102,158	$19,664,042
78	$57,353	$44,804	$102,158	$19,619,238
79	$57,223	$44,935	$102,158	$19,574,303
80	$57,092	$45,066	$102,158	$19,529,237
81	$56,960	$45,197	$102,158	$19,484,040
82	$56,828	$45,329	$102,158	$19,438,711
83	$56,696	$45,461	$102,158	$19,393,249
84	$56,564	$45,594	$102,158	$19,347,655

第7年供款共

$1,225,892

第7年利息

$687,431

第7年共還本金

$538,461

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$56,431	$45,727	$102,158	$19,301,928
86	$56,297	$45,860	$102,158	$19,256,068
87	$56,164	$45,994	$102,158	$19,210,074
88	$56,029	$46,128	$102,158	$19,163,945
89	$55,895	$46,263	$102,158	$19,117,683
90	$55,760	$46,398	$102,158	$19,071,285
91	$55,625	$46,533	$102,158	$19,024,752
92	$55,489	$46,669	$102,158	$18,978,083
93	$55,353	$46,805	$102,158	$18,931,278
94	$55,216	$46,941	$102,158	$18,884,337
95	$55,079	$47,078	$102,158	$18,837,258
96	$54,942	$47,216	$102,158	$18,790,043

第8年供款共

$1,225,892

第8年利息

$668,279

第8年共還本金

$557,613

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$54,804	$47,353	$102,158	$18,742,689
98	$54,666	$47,491	$102,158	$18,695,198
99	$54,528	$47,630	$102,158	$18,647,568
100	$54,389	$47,769	$102,158	$18,599,799
101	$54,249	$47,908	$102,158	$18,551,891
102	$54,110	$48,048	$102,158	$18,503,843
103	$53,970	$48,188	$102,158	$18,455,654
104	$53,829	$48,329	$102,158	$18,407,326
105	$53,688	$48,470	$102,158	$18,358,856
106	$53,547	$48,611	$102,158	$18,310,245
107	$53,405	$48,753	$102,158	$18,261,492
108	$53,263	$48,895	$102,158	$18,212,597

第9年供款共

$1,225,892

第9年利息

$648,447

第9年共還本金

$577,445

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$53,120	$49,038	$102,158	$18,163,560
110	$52,977	$49,181	$102,158	$18,114,379
111	$52,834	$49,324	$102,158	$18,065,055
112	$52,690	$49,468	$102,158	$18,015,587
113	$52,545	$49,612	$102,158	$17,965,975
114	$52,401	$49,757	$102,158	$17,916,218
115	$52,256	$49,902	$102,158	$17,866,316
116	$52,110	$50,048	$102,158	$17,816,268
117	$51,964	$50,194	$102,158	$17,766,075
118	$51,818	$50,340	$102,158	$17,715,735
119	$51,671	$50,487	$102,158	$17,665,248
120	$51,524	$50,634	$102,158	$17,614,614

第10年供款共

$1,225,892

第10年利息

$627,909

第10年共還本金

$597,983

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$51,376	$50,782	$102,158	$17,563,832
122	$51,228	$50,930	$102,158	$17,512,903
123	$51,079	$51,078	$102,158	$17,461,824
124	$50,930	$51,227	$102,158	$17,410,597
125	$50,781	$51,377	$102,158	$17,359,220
126	$50,631	$51,527	$102,158	$17,307,694
127	$50,481	$51,677	$102,158	$17,256,017
128	$50,330	$51,828	$102,158	$17,204,189
129	$50,179	$51,979	$102,158	$17,152,210
130	$50,027	$52,130	$102,158	$17,100,080
131	$49,875	$52,282	$102,158	$17,047,797
132	$49,723	$52,435	$102,158	$16,995,362

第11年供款共

$1,225,892

第11年利息

$606,640

第11年共還本金

$619,252

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$49,570	$52,588	$102,158	$16,942,775
134	$49,416	$52,741	$102,158	$16,890,033
135	$49,263	$52,895	$102,158	$16,837,138
136	$49,108	$53,049	$102,158	$16,784,089
137	$48,954	$53,204	$102,158	$16,730,885
138	$48,798	$53,359	$102,158	$16,677,526
139	$48,643	$53,515	$102,158	$16,624,011
140	$48,487	$53,671	$102,158	$16,570,340
141	$48,330	$53,828	$102,158	$16,516,512
142	$48,173	$53,985	$102,158	$16,462,528
143	$48,016	$54,142	$102,158	$16,408,386
144	$47,858	$54,300	$102,158	$16,354,086

第12年供款共

$1,225,892

第12年利息

$584,615

第12年共還本金

$641,277

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$47,699	$54,458	$102,158	$16,299,628
146	$47,541	$54,617	$102,158	$16,245,011
147	$47,381	$54,776	$102,158	$16,190,234
148	$47,222	$54,936	$102,158	$16,135,298
149	$47,061	$55,096	$102,158	$16,080,202
150	$46,901	$55,257	$102,158	$16,024,945
151	$46,739	$55,418	$102,158	$15,969,526
152	$46,578	$55,580	$102,158	$15,913,946
153	$46,416	$55,742	$102,158	$15,858,205
154	$46,253	$55,905	$102,158	$15,802,300
155	$46,090	$56,068	$102,158	$15,746,232
156	$45,927	$56,231	$102,158	$15,690,001

第13年供款共

$1,225,892

第13年利息

$561,807

第13年共還本金

$664,085

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$45,763	$56,395	$102,158	$15,633,606
158	$45,598	$56,560	$102,158	$15,577,046
159	$45,433	$56,725	$102,158	$15,520,322
160	$45,268	$56,890	$102,158	$15,463,432
161	$45,102	$57,056	$102,158	$15,406,376
162	$44,935	$57,222	$102,158	$15,349,153
163	$44,768	$57,389	$102,158	$15,291,764
164	$44,601	$57,557	$102,158	$15,234,207
165	$44,433	$57,725	$102,158	$15,176,483
166	$44,265	$57,893	$102,158	$15,118,590
167	$44,096	$58,062	$102,158	$15,060,528
168	$43,927	$58,231	$102,158	$15,002,297

第14年供款共

$1,225,892

第14年利息

$538,188

第14年共還本金

$687,704

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$43,757	$58,401	$102,158	$14,943,896
170	$43,586	$58,571	$102,158	$14,885,325
171	$43,416	$58,742	$102,158	$14,826,582
172	$43,244	$58,913	$102,158	$14,767,669
173	$43,072	$59,085	$102,158	$14,708,584
174	$42,900	$59,258	$102,158	$14,649,326
175	$42,727	$59,430	$102,158	$14,589,896
176	$42,554	$59,604	$102,158	$14,530,292
177	$42,380	$59,778	$102,158	$14,470,514
178	$42,206	$59,952	$102,158	$14,410,562
179	$42,031	$60,127	$102,158	$14,350,435
180	$41,855	$60,302	$102,158	$14,290,133

第15年供款共

$1,225,892

第15年利息

$513,728

第15年共還本金

$712,164

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$41,680	$60,478	$102,158	$14,229,655
182	$41,503	$60,655	$102,158	$14,169,000
183	$41,326	$60,831	$102,158	$14,108,169
184	$41,149	$61,009	$102,158	$14,047,160
185	$40,971	$61,187	$102,158	$13,985,973
186	$40,792	$61,365	$102,158	$13,924,608
187	$40,613	$61,544	$102,158	$13,863,064
188	$40,434	$61,724	$102,158	$13,801,340
189	$40,254	$61,904	$102,158	$13,739,436
190	$40,073	$62,084	$102,158	$13,677,352
191	$39,892	$62,265	$102,158	$13,615,087
192	$39,711	$62,447	$102,158	$13,552,640

第16年供款共

$1,225,892

第16年利息

$488,399

第16年共還本金

$737,493

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$39,529	$62,629	$102,158	$13,490,011
194	$39,346	$62,812	$102,158	$13,427,199
195	$39,163	$62,995	$102,158	$13,364,204
196	$38,979	$63,179	$102,158	$13,301,025
197	$38,795	$63,363	$102,158	$13,237,662
198	$38,610	$63,548	$102,158	$13,174,114
199	$38,424	$63,733	$102,158	$13,110,381
200	$38,239	$63,919	$102,158	$13,046,462
201	$38,052	$64,105	$102,158	$12,982,357
202	$37,865	$64,292	$102,158	$12,918,064
203	$37,678	$64,480	$102,158	$12,853,584
204	$37,490	$64,668	$102,158	$12,788,916

第17年供款共

$1,225,892

第17年利息

$462,168

第17年共還本金

$763,724

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$37,301	$64,857	$102,158	$12,724,059
206	$37,112	$65,046	$102,158	$12,659,014
207	$36,922	$65,236	$102,158	$12,593,778
208	$36,732	$65,426	$102,158	$12,528,352
209	$36,541	$65,617	$102,158	$12,462,736
210	$36,350	$65,808	$102,158	$12,396,928
211	$36,158	$66,000	$102,158	$12,330,928
212	$35,965	$66,192	$102,158	$12,264,735
213	$35,772	$66,386	$102,158	$12,198,350
214	$35,579	$66,579	$102,158	$12,131,770
215	$35,384	$66,773	$102,158	$12,064,997
216	$35,190	$66,968	$102,158	$11,998,029

第18年供款共

$1,225,892

第18年利息

$435,005

第18年共還本金

$790,887

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$34,994	$67,163	$102,158	$11,930,866
218	$34,798	$67,359	$102,158	$11,863,506
219	$34,602	$67,556	$102,158	$11,795,951
220	$34,405	$67,753	$102,158	$11,728,198
221	$34,207	$67,950	$102,158	$11,660,247
222	$34,009	$68,149	$102,158	$11,592,099
223	$33,810	$68,347	$102,158	$11,523,751
224	$33,611	$68,547	$102,158	$11,455,205
225	$33,411	$68,747	$102,158	$11,386,458
226	$33,211	$68,947	$102,158	$11,317,511
227	$33,009	$69,148	$102,158	$11,248,363
228	$32,808	$69,350	$102,158	$11,179,013

第19年供款共

$1,225,892

第19年利息

$406,876

第19年共還本金

$819,016

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$32,605	$69,552	$102,158	$11,109,460
230	$32,403	$69,755	$102,158	$11,039,705
231	$32,199	$69,959	$102,158	$10,969,747
232	$31,995	$70,163	$102,158	$10,899,584
233	$31,790	$70,367	$102,158	$10,829,217
234	$31,585	$70,572	$102,158	$10,758,645
235	$31,379	$70,778	$102,158	$10,687,866
236	$31,173	$70,985	$102,158	$10,616,882
237	$30,966	$71,192	$102,158	$10,545,690
238	$30,758	$71,399	$102,158	$10,474,290
239	$30,550	$71,608	$102,158	$10,402,683
240	$30,341	$71,817	$102,158	$10,330,866

第20年供款共

$1,225,892

第20年利息

$377,746

第20年共還本金

$848,146

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$30,132	$72,026	$102,158	$10,258,840
242	$29,922	$72,236	$102,158	$10,186,604
243	$29,711	$72,447	$102,158	$10,114,157
244	$29,500	$72,658	$102,158	$10,041,499
245	$29,288	$72,870	$102,158	$9,968,629
246	$29,075	$73,082	$102,158	$9,895,547
247	$28,862	$73,296	$102,158	$9,822,251
248	$28,648	$73,509	$102,158	$9,748,742
249	$28,434	$73,724	$102,158	$9,675,018
250	$28,219	$73,939	$102,158	$9,601,079
251	$28,003	$74,155	$102,158	$9,526,925
252	$27,787	$74,371	$102,158	$9,452,554

第21年供款共

$1,225,892

第21年利息

$347,580

第21年共還本金

$878,312

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$27,570	$74,588	$102,158	$9,377,966
254	$27,352	$74,805	$102,158	$9,303,161
255	$27,134	$75,023	$102,158	$9,228,137
256	$26,915	$75,242	$102,158	$9,152,895
257	$26,696	$75,462	$102,158	$9,077,433
258	$26,476	$75,682	$102,158	$9,001,752
259	$26,255	$75,903	$102,158	$8,925,849
260	$26,034	$76,124	$102,158	$8,849,725
261	$25,812	$76,346	$102,158	$8,773,379
262	$25,589	$76,569	$102,158	$8,696,810
263	$25,366	$76,792	$102,158	$8,620,019
264	$25,142	$77,016	$102,158	$8,543,003

第22年供款共

$1,225,892

第22年利息

$316,341

第22年共還本金

$909,551

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,917	$77,241	$102,158	$8,465,762
266	$24,692	$77,466	$102,158	$8,388,296
267	$24,466	$77,692	$102,158	$8,310,604
268	$24,239	$77,918	$102,158	$8,232,686
269	$24,012	$78,146	$102,158	$8,154,540
270	$23,784	$78,374	$102,158	$8,076,167
271	$23,555	$78,602	$102,158	$7,997,564
272	$23,326	$78,831	$102,158	$7,918,733
273	$23,096	$79,061	$102,158	$7,839,672
274	$22,866	$79,292	$102,158	$7,760,380
275	$22,634	$79,523	$102,158	$7,680,856
276	$22,402	$79,755	$102,158	$7,601,101

第23年供款共

$1,225,892

第23年利息

$283,991

第23年共還本金

$941,901

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,170	$79,988	$102,158	$7,521,114
278	$21,937	$80,221	$102,158	$7,440,892
279	$21,703	$80,455	$102,158	$7,360,437
280	$21,468	$80,690	$102,158	$7,279,748
281	$21,233	$80,925	$102,158	$7,198,823
282	$20,997	$81,161	$102,158	$7,117,661
283	$20,760	$81,398	$102,158	$7,036,264
284	$20,522	$81,635	$102,158	$6,954,628
285	$20,284	$81,873	$102,158	$6,872,755
286	$20,046	$82,112	$102,158	$6,790,643
287	$19,806	$82,352	$102,158	$6,708,291
288	$19,566	$82,592	$102,158	$6,625,700

第24年供款共

$1,225,892

第24年利息

$250,490

第24年共還本金

$975,402

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,325	$82,833	$102,158	$6,542,867
290	$19,083	$83,074	$102,158	$6,459,793
291	$18,841	$83,317	$102,158	$6,376,476
292	$18,598	$83,560	$102,158	$6,292,916
293	$18,354	$83,803	$102,158	$6,209,113
294	$18,110	$84,048	$102,158	$6,125,065
295	$17,865	$84,293	$102,158	$6,040,772
296	$17,619	$84,539	$102,158	$5,956,234
297	$17,372	$84,785	$102,158	$5,871,448
298	$17,125	$85,033	$102,158	$5,786,416
299	$16,877	$85,281	$102,158	$5,701,135
300	$16,628	$85,529	$102,158	$5,615,606

第25年供款共

$1,225,892

第25年利息

$215,798

第25年共還本金

$1,010,094

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,379	$85,779	$102,158	$5,529,827
302	$16,129	$86,029	$102,158	$5,443,798
303	$15,878	$86,280	$102,158	$5,357,518
304	$15,626	$86,532	$102,158	$5,270,986
305	$15,374	$86,784	$102,158	$5,184,202
306	$15,121	$87,037	$102,158	$5,097,165
307	$14,867	$87,291	$102,158	$5,009,874
308	$14,612	$87,546	$102,158	$4,922,329
309	$14,357	$87,801	$102,158	$4,834,528
310	$14,101	$88,057	$102,158	$4,746,471
311	$13,844	$88,314	$102,158	$4,658,157
312	$13,586	$88,571	$102,158	$4,569,586

第26年供款共

$1,225,892

第26年利息

$179,872

第26年共還本金

$1,046,020

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,328	$88,830	$102,158	$4,480,756
314	$13,069	$89,089	$102,158	$4,391,667
315	$12,809	$89,349	$102,158	$4,302,319
316	$12,548	$89,609	$102,158	$4,212,709
317	$12,287	$89,871	$102,158	$4,122,839
318	$12,025	$90,133	$102,158	$4,032,706
319	$11,762	$90,396	$102,158	$3,942,311
320	$11,498	$90,659	$102,158	$3,851,651
321	$11,234	$90,924	$102,158	$3,760,728
322	$10,969	$91,189	$102,158	$3,669,539
323	$10,703	$91,455	$102,158	$3,578,084
324	$10,436	$91,722	$102,158	$3,486,362

第27年供款共

$1,225,892

第27年利息

$142,668

第27年共還本金

$1,083,224

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,169	$91,989	$102,158	$3,394,373
326	$9,900	$92,257	$102,158	$3,302,116
327	$9,631	$92,526	$102,158	$3,209,589
328	$9,361	$92,796	$102,158	$3,116,793
329	$9,091	$93,067	$102,158	$3,023,726
330	$8,819	$93,338	$102,158	$2,930,387
331	$8,547	$93,611	$102,158	$2,836,777
332	$8,274	$93,884	$102,158	$2,742,893
333	$8,000	$94,158	$102,158	$2,648,735
334	$7,725	$94,432	$102,158	$2,554,303
335	$7,450	$94,708	$102,158	$2,459,596
336	$7,174	$94,984	$102,158	$2,364,612

第28年供款共

$1,225,892

第28年利息

$104,141

第28年共還本金

$1,121,751

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,897	$95,261	$102,158	$2,269,351
338	$6,619	$95,539	$102,158	$2,173,812
339	$6,340	$95,817	$102,158	$2,077,995
340	$6,061	$96,097	$102,158	$1,981,898
341	$5,781	$96,377	$102,158	$1,885,521
342	$5,499	$96,658	$102,158	$1,788,863
343	$5,218	$96,940	$102,158	$1,691,922
344	$4,935	$97,223	$102,158	$1,594,700
345	$4,651	$97,506	$102,158	$1,497,193
346	$4,367	$97,791	$102,158	$1,399,402
347	$4,082	$98,076	$102,158	$1,301,326
348	$3,796	$98,362	$102,158	$1,202,964

第29年供款共

$1,225,892

第29年利息

$64,244

第29年共還本金

$1,161,648

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,509	$98,649	$102,158	$1,104,315
350	$3,221	$98,937	$102,158	$1,005,378
351	$2,932	$99,225	$102,158	$906,153
352	$2,643	$99,515	$102,158	$806,638
353	$2,353	$99,805	$102,158	$706,833
354	$2,062	$100,096	$102,158	$606,737
355	$1,770	$100,388	$102,158	$506,349
356	$1,477	$100,681	$102,158	$405,668
357	$1,183	$100,974	$102,158	$304,694
358	$889	$101,269	$102,158	$203,425
359	$593	$101,564	$102,158	$101,861
360	$297	$101,861	$102,158	$0

第30年供款共

$1,225,892

第30年利息

$22,928

第30年共還本金

$1,202,964

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$22,356,760

免責聲明

筍盤推介

按揭保險費
info