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$21,829,088

每月供款
$100,887

首期

$-14,820,000

總貸款額

$22,820,000

總利息

$13,499,088

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-14,490,000

按月供比率計算

$201,773

置業成本總預算

HK$-14,490,000

首期

$-14,820,000
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

$201,773

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09座

thumb_up

馬鞍山聽濤雅苑東南靚裝 (已租)

實

748 呎

@12,032

建

930 呎

@9,677

local_fire_department 至HIT

售$900 萬

實

748 呎

@12,032

建

930 呎

@9,677

售$900 萬

local_fire_department 至HIT

VR實景

馬鞍山海柏花園第02座

thumb_up

馬鐵站頂海景歡迎睇樓。

實

560 呎

@15,714

建

750 呎

@11,733

local_fire_department 至HIT directions_run 日內即走

售$880 萬

實

560 呎

@15,714

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT directions_run 日內即走

西貢逸瓏園第05座

thumb_up

逸瓏園

實

566 呎

@13,781

local_fire_department 至HIT

售$780 萬

實

566 呎

@13,781

售$780 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

罕有高層放租放賣實客可睇

實

735 呎

@12,245

local_fire_department 至HIT

售$900 萬

實

735 呎

@12,245

售$900 萬

local_fire_department 至HIT

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

馬鞍山迎濤灣 A座

thumb_up

九運地區~旺丁旺財:歡迎約睇

實

735 呎

@10,340

建

959 呎

@7,925

real_estate_agent 罕有放盤

售$760 萬

實

735 呎

@10,340

建

959 呎

@7,925

售$760 萬

real_estate_agent 罕有放盤

馬鞍山海典居第08座

thumb_up

罕有海景2房,勁開揚又實用-必搶

實

559 呎

@13,023

建

750 呎

@9,707

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$728 萬

實

559 呎

@13,023

建

750 呎

@9,707

售$728 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

沙田隔田村南滘

thumb_up

罕有放售二樓連天台,不用每呎一万

建

700 呎

@11,429

real_estate_agent 罕有放盤

售$800 萬

建

700 呎

@11,429

售$800 萬

real_estate_agent 罕有放盤

沙田晴碧花園

thumb_up

晴碧花園罕有極高層三房套大單位筍盤,3分鐘地鐵站,交通便利,靚校網

實

677 呎

@11,521

建

879 呎

@8,874

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$780 萬

實

677 呎

@11,521

建

879 呎

@8,874

售$780 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

馬鞍山雲海第01期松海臺第02座

thumb_up

新鴻基樓王, 特色連天台, 精緻小品

實

493 呎

@16,207

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

售$799 萬

實

493 呎

@16,207

售$799 萬

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

馬鞍山迎濤灣 B座

thumb_up

真盤-有傢俱即住3房套海景筍租)*鄰近馬鞍山鐵路站

實

734 呎

@10,218

建

973 呎

@7,708

vpn_key 有匙即睇

售$750 萬

實

734 呎

@10,218

建

973 呎

@7,708

售$750 萬

vpn_key 有匙即睇

VR實景

沙田晉名峰

thumb_up

罕有放盤連車位

實

602 呎

@12,957

建

756 呎

@10,317

local_fire_department 至HIT

售$780 萬

實

602 呎

@12,957

建

756 呎

@10,317

售$780 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$136,576	$104,948	$86,002	$73,398
1.500	$141,654	$110,117	$91,265	$78,756
2.000	$146,849	$115,443	$96,724	$84,347
2.500	$152,161	$120,924	$102,374	$90,167
3.000	$157,591	$126,559	$108,215	$96,210
3.375	$161,739	$130,886	$112,718	$100,886
3.500	$163,136	$132,347	$114,242	$102,472
4.000	$168,797	$138,285	$120,452	$108,946
4.500	$174,571	$144,371	$126,841	$115,626
5.000	$180,459	$150,602	$133,403	$122,503
5.500	$186,458	$156,976	$140,135	$129,569
6.000	$192,568	$163,490	$147,030	$136,817

每月供款$100,887

年期

30年

貸款金額

$22,820,000

總利息

$13,499,088

總貸款連利息

$36,319,088

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$64,181	$36,705	$100,886	$22,783,295
2	$64,078	$36,808	$100,886	$22,746,487
3	$63,974	$36,912	$100,886	$22,709,575
4	$63,871	$37,016	$100,886	$22,672,559
5	$63,767	$37,120	$100,886	$22,635,439
6	$63,662	$37,224	$100,886	$22,598,215
7	$63,557	$37,329	$100,886	$22,560,886
8	$63,452	$37,434	$100,886	$22,523,452
9	$63,347	$37,539	$100,886	$22,485,913
10	$63,242	$37,645	$100,886	$22,448,268
11	$63,136	$37,751	$100,886	$22,410,518
12	$63,030	$37,857	$100,886	$22,372,661

第1年供款共

$1,210,636

第1年利息

$763,297

第1年共還本金

$447,339

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$62,923	$37,963	$100,886	$22,334,698
14	$62,816	$38,070	$100,886	$22,296,628
15	$62,709	$38,177	$100,886	$22,258,451
16	$62,602	$38,284	$100,886	$22,220,166
17	$62,494	$38,392	$100,886	$22,181,774
18	$62,386	$38,500	$100,886	$22,143,274
19	$62,278	$38,608	$100,886	$22,104,666
20	$62,169	$38,717	$100,886	$22,065,949
21	$62,060	$38,826	$100,886	$22,027,123
22	$61,951	$38,935	$100,886	$21,988,188
23	$61,842	$39,045	$100,886	$21,949,143
24	$61,732	$39,154	$100,886	$21,909,989

第2年供款共

$1,210,636

第2年利息

$747,964

第2年共還本金

$462,672

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$61,622	$39,265	$100,886	$21,870,724
26	$61,511	$39,375	$100,886	$21,831,349
27	$61,401	$39,486	$100,886	$21,791,864
28	$61,290	$39,597	$100,886	$21,752,267
29	$61,178	$39,708	$100,886	$21,712,559
30	$61,067	$39,820	$100,886	$21,672,739
31	$60,955	$39,932	$100,886	$21,632,807
32	$60,842	$40,044	$100,886	$21,592,763
33	$60,730	$40,157	$100,886	$21,552,606
34	$60,617	$40,270	$100,886	$21,512,337
35	$60,503	$40,383	$100,886	$21,471,954
36	$60,390	$40,496	$100,886	$21,431,457

第3年供款共

$1,210,636

第3年利息

$732,105

第3年共還本金

$478,531

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$60,276	$40,610	$100,886	$21,390,847
38	$60,162	$40,725	$100,886	$21,350,122
39	$60,047	$40,839	$100,886	$21,309,283
40	$59,932	$40,954	$100,886	$21,268,329
41	$59,817	$41,069	$100,886	$21,227,260
42	$59,702	$41,185	$100,886	$21,186,075
43	$59,586	$41,301	$100,886	$21,144,775
44	$59,470	$41,417	$100,886	$21,103,358
45	$59,353	$41,533	$100,886	$21,061,825
46	$59,236	$41,650	$100,886	$21,020,175
47	$59,119	$41,767	$100,886	$20,978,408
48	$59,002	$41,885	$100,886	$20,936,523

第4年供款共

$1,210,636

第4年利息

$715,702

第4年共還本金

$494,934

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$58,884	$42,002	$100,886	$20,894,521
50	$58,766	$42,121	$100,886	$20,852,400
51	$58,647	$42,239	$100,886	$20,810,161
52	$58,529	$42,358	$100,886	$20,767,804
53	$58,409	$42,477	$100,886	$20,725,327
54	$58,290	$42,596	$100,886	$20,682,730
55	$58,170	$42,716	$100,886	$20,640,014
56	$58,050	$42,836	$100,886	$20,597,178
57	$57,930	$42,957	$100,886	$20,554,221
58	$57,809	$43,078	$100,886	$20,511,143
59	$57,688	$43,199	$100,886	$20,467,945
60	$57,566	$43,320	$100,886	$20,424,624

第5年供款共

$1,210,636

第5年利息

$698,737

第5年共還本金

$511,899

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$57,444	$43,442	$100,886	$20,381,182
62	$57,322	$43,564	$100,886	$20,337,618
63	$57,200	$43,687	$100,886	$20,293,931
64	$57,077	$43,810	$100,886	$20,250,122
65	$56,953	$43,933	$100,886	$20,206,189
66	$56,830	$44,056	$100,886	$20,162,132
67	$56,706	$44,180	$100,886	$20,117,952
68	$56,582	$44,305	$100,886	$20,073,647
69	$56,457	$44,429	$100,886	$20,029,218
70	$56,332	$44,554	$100,886	$19,984,664
71	$56,207	$44,679	$100,886	$19,939,984
72	$56,081	$44,805	$100,886	$19,895,179

第6年供款共

$1,210,636

第6年利息

$681,191

第6年共還本金

$529,445

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$55,955	$44,931	$100,886	$19,850,248
74	$55,829	$45,058	$100,886	$19,805,191
75	$55,702	$45,184	$100,886	$19,760,006
76	$55,575	$45,311	$100,886	$19,714,695
77	$55,448	$45,439	$100,886	$19,669,256
78	$55,320	$45,567	$100,886	$19,623,690
79	$55,192	$45,695	$100,886	$19,577,995
80	$55,063	$45,823	$100,886	$19,532,172
81	$54,934	$45,952	$100,886	$19,486,220
82	$54,805	$46,081	$100,886	$19,440,138
83	$54,675	$46,211	$100,886	$19,393,927
84	$54,545	$46,341	$100,886	$19,347,586

第7年供款共

$1,210,636

第7年利息

$663,043

第7年共還本金

$547,593

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$54,415	$46,471	$100,886	$19,301,115
86	$54,284	$46,602	$100,886	$19,254,513
87	$54,153	$46,733	$100,886	$19,207,780
88	$54,022	$46,864	$100,886	$19,160,916
89	$53,890	$46,996	$100,886	$19,113,919
90	$53,758	$47,128	$100,886	$19,066,791
91	$53,625	$47,261	$100,886	$19,019,530
92	$53,492	$47,394	$100,886	$18,972,136
93	$53,359	$47,527	$100,886	$18,924,609
94	$53,225	$47,661	$100,886	$18,876,948
95	$53,091	$47,795	$100,886	$18,829,153
96	$52,957	$47,929	$100,886	$18,781,223

第8年供款共

$1,210,636

第8年利息

$644,273

第8年共還本金

$566,363

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$52,822	$48,064	$100,886	$18,733,159
98	$52,687	$48,199	$100,886	$18,684,960
99	$52,551	$48,335	$100,886	$18,636,625
100	$52,416	$48,471	$100,886	$18,588,154
101	$52,279	$48,607	$100,886	$18,539,547
102	$52,142	$48,744	$100,886	$18,490,803
103	$52,005	$48,881	$100,886	$18,441,922
104	$51,868	$49,018	$100,886	$18,392,904
105	$51,730	$49,156	$100,886	$18,343,747
106	$51,592	$49,295	$100,886	$18,294,453
107	$51,453	$49,433	$100,886	$18,245,020
108	$51,314	$49,572	$100,886	$18,195,447

第9年供款共

$1,210,636

第9年利息

$624,860

第9年共還本金

$585,776

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$51,175	$49,712	$100,886	$18,145,736
110	$51,035	$49,851	$100,886	$18,095,884
111	$50,895	$49,992	$100,886	$18,045,893
112	$50,754	$50,132	$100,886	$17,995,760
113	$50,613	$50,273	$100,886	$17,945,487
114	$50,472	$50,415	$100,886	$17,895,072
115	$50,330	$50,556	$100,886	$17,844,516
116	$50,188	$50,699	$100,886	$17,793,817
117	$50,045	$50,841	$100,886	$17,742,976
118	$49,902	$50,984	$100,886	$17,691,992
119	$49,759	$51,128	$100,886	$17,640,864
120	$49,615	$51,271	$100,886	$17,589,593

第10年供款共

$1,210,636

第10年利息

$604,782

第10年共還本金

$605,855

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$49,471	$51,416	$100,886	$17,538,177
122	$49,326	$51,560	$100,886	$17,486,617
123	$49,181	$51,705	$100,886	$17,434,912
124	$49,036	$51,851	$100,886	$17,383,061
125	$48,890	$51,996	$100,886	$17,331,064
126	$48,744	$52,143	$100,886	$17,278,922
127	$48,597	$52,289	$100,886	$17,226,632
128	$48,450	$52,436	$100,886	$17,174,196
129	$48,302	$52,584	$100,886	$17,121,612
130	$48,155	$52,732	$100,886	$17,068,880
131	$48,006	$52,880	$100,886	$17,016,000
132	$47,857	$53,029	$100,886	$16,962,971

第11年供款共

$1,210,636

第11年利息

$584,015

第11年共還本金

$626,622

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$47,708	$53,178	$100,886	$16,909,793
134	$47,559	$53,328	$100,886	$16,856,466
135	$47,409	$53,478	$100,886	$16,802,988
136	$47,258	$53,628	$100,886	$16,749,360
137	$47,108	$53,779	$100,886	$16,695,581
138	$46,956	$53,930	$100,886	$16,641,651
139	$46,805	$54,082	$100,886	$16,587,570
140	$46,653	$54,234	$100,886	$16,533,336
141	$46,500	$54,386	$100,886	$16,478,949
142	$46,347	$54,539	$100,886	$16,424,410
143	$46,194	$54,693	$100,886	$16,369,717
144	$46,040	$54,847	$100,886	$16,314,871

第12年供款共

$1,210,636

第12年利息

$562,536

第12年共還本金

$648,100

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$45,886	$55,001	$100,886	$16,259,870
146	$45,731	$55,155	$100,886	$16,204,715
147	$45,576	$55,311	$100,886	$16,149,404
148	$45,420	$55,466	$100,886	$16,093,938
149	$45,264	$55,622	$100,886	$16,038,316
150	$45,108	$55,779	$100,886	$15,982,537
151	$44,951	$55,935	$100,886	$15,926,602
152	$44,794	$56,093	$100,886	$15,870,509
153	$44,636	$56,251	$100,886	$15,814,258
154	$44,478	$56,409	$100,886	$15,757,849
155	$44,319	$56,567	$100,886	$15,701,282
156	$44,160	$56,726	$100,886	$15,644,556

第13年供款共

$1,210,636

第13年利息

$540,321

第13年共還本金

$670,315

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$44,000	$56,886	$100,886	$15,587,670
158	$43,840	$57,046	$100,886	$15,530,624
159	$43,680	$57,206	$100,886	$15,473,417
160	$43,519	$57,367	$100,886	$15,416,050
161	$43,358	$57,529	$100,886	$15,358,521
162	$43,196	$57,691	$100,886	$15,300,830
163	$43,034	$57,853	$100,886	$15,242,978
164	$42,871	$58,015	$100,886	$15,184,962
165	$42,708	$58,179	$100,886	$15,126,784
166	$42,544	$58,342	$100,886	$15,068,441
167	$42,380	$58,506	$100,886	$15,009,935
168	$42,215	$58,671	$100,886	$14,951,264

第14年供款共

$1,210,636

第14年利息

$517,345

第14年共還本金

$693,292

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$42,050	$58,836	$100,886	$14,892,428
170	$41,885	$59,001	$100,886	$14,833,427
171	$41,719	$59,167	$100,886	$14,774,259
172	$41,553	$59,334	$100,886	$14,714,926
173	$41,386	$59,501	$100,886	$14,655,425
174	$41,218	$59,668	$100,886	$14,595,757
175	$41,051	$59,836	$100,886	$14,535,921
176	$40,882	$60,004	$100,886	$14,475,917
177	$40,714	$60,173	$100,886	$14,415,744
178	$40,544	$60,342	$100,886	$14,355,402
179	$40,375	$60,512	$100,886	$14,294,890
180	$40,204	$60,682	$100,886	$14,234,208

第15年供款共

$1,210,636

第15年利息

$493,581

第15年共還本金

$717,056

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$40,034	$60,853	$100,886	$14,173,356
182	$39,863	$61,024	$100,886	$14,112,332
183	$39,691	$61,195	$100,886	$14,051,137
184	$39,519	$61,368	$100,886	$13,989,769
185	$39,346	$61,540	$100,886	$13,928,229
186	$39,173	$61,713	$100,886	$13,866,516
187	$39,000	$61,887	$100,886	$13,804,629
188	$38,826	$62,061	$100,886	$13,742,568
189	$38,651	$62,235	$100,886	$13,680,333
190	$38,476	$62,410	$100,886	$13,617,922
191	$38,300	$62,586	$100,886	$13,555,336
192	$38,124	$62,762	$100,886	$13,492,574

第16年供款共

$1,210,636

第16年利息

$469,002

第16年共還本金

$741,634

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$37,948	$62,938	$100,886	$13,429,636
194	$37,771	$63,116	$100,886	$13,366,520
195	$37,593	$63,293	$100,886	$13,303,227
196	$37,415	$63,471	$100,886	$13,239,756
197	$37,237	$63,650	$100,886	$13,176,107
198	$37,058	$63,829	$100,886	$13,112,278
199	$36,878	$64,008	$100,886	$13,048,270
200	$36,698	$64,188	$100,886	$12,984,082
201	$36,518	$64,369	$100,886	$12,919,713
202	$36,337	$64,550	$100,886	$12,855,164
203	$36,155	$64,731	$100,886	$12,790,433
204	$35,973	$64,913	$100,886	$12,725,519

第17年供款共

$1,210,636

第17年利息

$443,581

第17年共還本金

$767,055

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$35,791	$65,096	$100,886	$12,660,423
206	$35,607	$65,279	$100,886	$12,595,145
207	$35,424	$65,463	$100,886	$12,529,682
208	$35,240	$65,647	$100,886	$12,464,035
209	$35,055	$65,831	$100,886	$12,398,204
210	$34,870	$66,016	$100,886	$12,332,188
211	$34,684	$66,202	$100,886	$12,265,986
212	$34,498	$66,388	$100,886	$12,199,597
213	$34,311	$66,575	$100,886	$12,133,022
214	$34,124	$66,762	$100,886	$12,066,260
215	$33,936	$66,950	$100,886	$11,999,310
216	$33,748	$67,138	$100,886	$11,932,172

第18年供款共

$1,210,636

第18年利息

$417,289

第18年共還本金

$793,347

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$33,559	$67,327	$100,886	$11,864,845
218	$33,370	$67,516	$100,886	$11,797,328
219	$33,180	$67,706	$100,886	$11,729,622
220	$32,990	$67,897	$100,886	$11,661,725
221	$32,799	$68,088	$100,886	$11,593,637
222	$32,607	$68,279	$100,886	$11,525,358
223	$32,415	$68,471	$100,886	$11,456,887
224	$32,222	$68,664	$100,886	$11,388,223
225	$32,029	$68,857	$100,886	$11,319,366
226	$31,836	$69,051	$100,886	$11,250,315
227	$31,642	$69,245	$100,886	$11,181,071
228	$31,447	$69,440	$100,886	$11,111,631

第19年供款共

$1,210,636

第19年利息

$390,095

第19年共還本金

$820,541

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$31,251	$69,635	$100,886	$11,041,996
230	$31,056	$69,831	$100,886	$10,972,165
231	$30,859	$70,027	$100,886	$10,902,138
232	$30,662	$70,224	$100,886	$10,831,914
233	$30,465	$70,422	$100,886	$10,761,492
234	$30,267	$70,620	$100,886	$10,690,873
235	$30,068	$70,818	$100,886	$10,620,055
236	$29,869	$71,017	$100,886	$10,549,037
237	$29,669	$71,217	$100,886	$10,477,820
238	$29,469	$71,417	$100,886	$10,406,402
239	$29,268	$71,618	$100,886	$10,334,784
240	$29,067	$71,820	$100,886	$10,262,964

第20年供款共

$1,210,636

第20年利息

$361,970

第20年共還本金

$848,667

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$28,865	$72,022	$100,886	$10,190,943
242	$28,662	$72,224	$100,886	$10,118,718
243	$28,459	$72,427	$100,886	$10,046,291
244	$28,255	$72,631	$100,886	$9,973,660
245	$28,051	$72,835	$100,886	$9,900,824
246	$27,846	$73,040	$100,886	$9,827,784
247	$27,641	$73,246	$100,886	$9,754,538
248	$27,435	$73,452	$100,886	$9,681,086
249	$27,228	$73,658	$100,886	$9,607,428
250	$27,021	$73,865	$100,886	$9,533,563
251	$26,813	$74,073	$100,886	$9,459,489
252	$26,605	$74,282	$100,886	$9,385,208

第21年供款共

$1,210,636

第21年利息

$332,880

第21年共還本金

$877,756

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$26,396	$74,490	$100,886	$9,310,717
254	$26,186	$74,700	$100,886	$9,236,017
255	$25,976	$74,910	$100,886	$9,161,107
256	$25,766	$75,121	$100,886	$9,085,987
257	$25,554	$75,332	$100,886	$9,010,655
258	$25,342	$75,544	$100,886	$8,935,111
259	$25,130	$75,756	$100,886	$8,859,354
260	$24,917	$75,969	$100,886	$8,783,385
261	$24,703	$76,183	$100,886	$8,707,202
262	$24,489	$76,397	$100,886	$8,630,805
263	$24,274	$76,612	$100,886	$8,554,192
264	$24,059	$76,828	$100,886	$8,477,365

第22年供款共

$1,210,636

第22年利息

$302,793

第22年共還本金

$907,843

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$23,843	$77,044	$100,886	$8,400,321
266	$23,626	$77,260	$100,886	$8,323,060
267	$23,409	$77,478	$100,886	$8,245,583
268	$23,191	$77,696	$100,886	$8,167,887
269	$22,972	$77,914	$100,886	$8,089,973
270	$22,753	$78,133	$100,886	$8,011,840
271	$22,533	$78,353	$100,886	$7,933,486
272	$22,313	$78,573	$100,886	$7,854,913
273	$22,092	$78,794	$100,886	$7,776,119
274	$21,870	$79,016	$100,886	$7,697,103
275	$21,648	$79,238	$100,886	$7,617,864
276	$21,425	$79,461	$100,886	$7,538,403

第23年供款共

$1,210,636

第23年利息

$271,675

第23年共還本金

$938,961

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$21,202	$79,685	$100,886	$7,458,719
278	$20,978	$79,909	$100,886	$7,378,810
279	$20,753	$80,133	$100,886	$7,298,677
280	$20,528	$80,359	$100,886	$7,218,318
281	$20,302	$80,585	$100,886	$7,137,733
282	$20,075	$80,811	$100,886	$7,056,921
283	$19,848	$81,039	$100,886	$6,975,883
284	$19,620	$81,267	$100,886	$6,894,616
285	$19,391	$81,495	$100,886	$6,813,121
286	$19,162	$81,724	$100,886	$6,731,396
287	$18,932	$81,954	$100,886	$6,649,442
288	$18,702	$82,185	$100,886	$6,567,257

第24年供款共

$1,210,636

第24年利息

$239,490

第24年共還本金

$971,146

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$18,470	$82,416	$100,886	$6,484,841
290	$18,239	$82,648	$100,886	$6,402,193
291	$18,006	$82,880	$100,886	$6,319,313
292	$17,773	$83,113	$100,886	$6,236,200
293	$17,539	$83,347	$100,886	$6,152,853
294	$17,305	$83,581	$100,886	$6,069,271
295	$17,070	$83,817	$100,886	$5,985,455
296	$16,834	$84,052	$100,886	$5,901,403
297	$16,598	$84,289	$100,886	$5,817,114
298	$16,361	$84,526	$100,886	$5,732,588
299	$16,123	$84,763	$100,886	$5,647,825
300	$15,885	$85,002	$100,886	$5,562,823

第25年供款共

$1,210,636

第25年利息

$206,202

第25年共還本金

$1,004,434

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$15,645	$85,241	$100,886	$5,477,582
302	$15,406	$85,481	$100,886	$5,392,101
303	$15,165	$85,721	$100,886	$5,306,380
304	$14,924	$85,962	$100,886	$5,220,418
305	$14,682	$86,204	$100,886	$5,134,214
306	$14,440	$86,446	$100,886	$5,047,768
307	$14,197	$86,690	$100,886	$4,961,078
308	$13,953	$86,933	$100,886	$4,874,145
309	$13,709	$87,178	$100,886	$4,786,967
310	$13,463	$87,423	$100,886	$4,699,544
311	$13,217	$87,669	$100,886	$4,611,875
312	$12,971	$87,915	$100,886	$4,523,960

第26年供款共

$1,210,636

第26年利息

$171,773

第26年共還本金

$1,038,863

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,724	$88,163	$100,886	$4,435,797
314	$12,476	$88,411	$100,886	$4,347,386
315	$12,227	$88,659	$100,886	$4,258,727
316	$11,978	$88,909	$100,886	$4,169,818
317	$11,728	$89,159	$100,886	$4,080,660
318	$11,477	$89,409	$100,886	$3,991,250
319	$11,225	$89,661	$100,886	$3,901,589
320	$10,973	$89,913	$100,886	$3,811,676
321	$10,720	$90,166	$100,886	$3,721,510
322	$10,467	$90,420	$100,886	$3,631,091
323	$10,212	$90,674	$100,886	$3,540,417
324	$9,957	$90,929	$100,886	$3,449,488

第27年供款共

$1,210,636

第27年利息

$136,164

第27年共還本金

$1,074,472

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,702	$91,185	$100,886	$3,358,303
326	$9,445	$91,441	$100,886	$3,266,862
327	$9,188	$91,698	$100,886	$3,175,164
328	$8,930	$91,956	$100,886	$3,083,207
329	$8,672	$92,215	$100,886	$2,990,993
330	$8,412	$92,474	$100,886	$2,898,518
331	$8,152	$92,734	$100,886	$2,805,784
332	$7,891	$92,995	$100,886	$2,712,789
333	$7,630	$93,257	$100,886	$2,619,532
334	$7,367	$93,519	$100,886	$2,526,013
335	$7,104	$93,782	$100,886	$2,432,231
336	$6,841	$94,046	$100,886	$2,338,186

第28年供款共

$1,210,636

第28年利息

$99,334

第28年共還本金

$1,111,302

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,576	$94,310	$100,886	$2,243,876
338	$6,311	$94,575	$100,886	$2,149,300
339	$6,045	$94,841	$100,886	$2,054,459
340	$5,778	$95,108	$100,886	$1,959,350
341	$5,511	$95,376	$100,886	$1,863,975
342	$5,242	$95,644	$100,886	$1,768,331
343	$4,973	$95,913	$100,886	$1,672,418
344	$4,704	$96,183	$100,886	$1,576,235
345	$4,433	$96,453	$100,886	$1,479,782
346	$4,162	$96,724	$100,886	$1,383,058
347	$3,890	$96,997	$100,886	$1,286,061
348	$3,617	$97,269	$100,886	$1,188,792

第29年供款共

$1,210,636

第29年利息

$61,242

第29年共還本金

$1,149,394

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,343	$97,543	$100,886	$1,091,249
350	$3,069	$97,817	$100,886	$993,432
351	$2,794	$98,092	$100,886	$895,339
352	$2,518	$98,368	$100,886	$796,971
353	$2,241	$98,645	$100,886	$698,326
354	$1,964	$98,922	$100,886	$599,404
355	$1,686	$99,201	$100,886	$500,203
356	$1,407	$99,480	$100,886	$400,724
357	$1,127	$99,759	$100,886	$300,965
358	$846	$100,040	$100,886	$200,925
359	$565	$100,321	$100,886	$100,603
360	$283	$100,603	$100,886	$0

第30年供款共

$1,210,636

第30年利息

$21,844

第30年共還本金

$1,188,792

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$21,829,088

免責聲明

筍盤推介

按揭保險費
info