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$21,493,575

每月供款
$95,872

首期

$-13,350,000

總貸款額

$21,350,000

總利息

$13,163,575

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-13,020,000

按月供比率計算

$191,742

置業成本總預算

HK$-13,020,000

首期

$-13,350,000
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

$191,742

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

馬鞍山迎海

thumb_up

真實筍盤迎海靚裝兩房

實

511 呎

@14,090

local_fire_department 至HIT

售$720 萬

實

511 呎

@14,090

售$720 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

@11,625

建

978 呎

@8,487

hotel_class 樓王

售$830 萬

實

714 呎

@11,625

建

978 呎

@8,487

售$830 萬

hotel_class 樓王

沙田碧濤花園

thumb_up

新淨廚廁　高層東南三房套

實

646 呎

@11,610

建

953 呎

@7,870

local_fire_department 至HIT

售$750 萬

實

646 呎

@11,610

建

953 呎

@7,870

售$750 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第05座

thumb_up

聽濤雅苑3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@11,538

建

807 呎

@9,294

local_fire_department 至HIT

售$750 萬

實

650 呎

@11,538

建

807 呎

@9,294

售$750 萬

local_fire_department 至HIT

粉嶺海燕花園

thumb_up

*低密度住宅*連車位*步行5分鐘到火車站*

實

750 呎

@11,067

建

972 呎

@8,539

real_estate_agent 罕有放盤

售$830 萬

實

750 呎

@11,067

建

972 呎

@8,539

售$830 萬

real_estate_agent 罕有放盤

馬鞍山曉峰灣畔第05座

thumb_up

曉峰灣畔三房前排海必睇

實

653 呎

@12,251

建

827 呎

@9,674

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

售$800 萬

實

653 呎

@12,251

建

827 呎

@9,674

售$800 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

西貢逸瓏海滙第02座

thumb_up

Managed Complex Close to Sai Kung

實

586 呎

@12,457

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$730 萬

實

586 呎

@12,457

售$730 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

VR實景

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑第08座

實

660 呎

@11,364

建

819 呎

@9,158

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$750 萬

實

660 呎

@11,364

建

819 呎

@9,158

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

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

大埔朗濤第07B座

thumb_up

太埔朗濤屋苑有shuttle 東南單邊

實

553 呎

@13,382

local_fire_department 至HIT local_offer 低水筍價

售$740 萬

實

553 呎

@13,382

售$740 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑__極高層無敵海景

實

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盤 verified 首置必買

售$860 萬

實

660 呎

@13,030

建

819 呎

@10,501

售$860 萬

real_estate_agent 罕有放盤 verified 首置必買

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

利率	15年	20年	25年	30年
1.000	$127,779	$98,187	$80,462	$68,670
1.500	$132,529	$103,023	$85,386	$73,683
2.000	$137,389	$108,006	$90,493	$78,914
2.500	$142,359	$113,134	$95,780	$84,358
3.000	$147,439	$118,407	$101,244	$90,012
3.500	$152,627	$123,821	$106,883	$95,871
4.000	$157,923	$129,377	$112,693	$101,928
4.500	$163,326	$135,071	$118,670	$108,177
5.000	$168,834	$140,901	$124,810	$114,611
5.500	$174,447	$146,864	$131,108	$121,223
6.000	$180,163	$152,958	$137,558	$128,004

每月供款$95,872

年期

30年

貸款金額

$21,350,000

總利息

$13,163,575

總貸款連利息

$34,513,575

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$62,271	$33,600	$95,871	$21,316,400
2	$62,173	$33,698	$95,871	$21,282,702
3	$62,075	$33,796	$95,871	$21,248,905
4	$61,976	$33,895	$95,871	$21,215,010
5	$61,877	$33,994	$95,871	$21,181,016
6	$61,778	$34,093	$95,871	$21,146,923
7	$61,679	$34,193	$95,871	$21,112,731
8	$61,579	$34,292	$95,871	$21,078,438
9	$61,479	$34,392	$95,871	$21,044,046
10	$61,378	$34,493	$95,871	$21,009,553
11	$61,278	$34,593	$95,871	$20,974,960
12	$61,177	$34,694	$95,871	$20,940,266

第1年供款共

$1,150,452

第1年利息

$740,719

第1年共還本金

$409,734

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$61,076	$34,795	$95,871	$20,905,471
14	$60,974	$34,897	$95,871	$20,870,574
15	$60,873	$34,999	$95,871	$20,835,576
16	$60,770	$35,101	$95,871	$20,800,475
17	$60,668	$35,203	$95,871	$20,765,272
18	$60,565	$35,306	$95,871	$20,729,966
19	$60,462	$35,409	$95,871	$20,694,558
20	$60,359	$35,512	$95,871	$20,659,046
21	$60,256	$35,615	$95,871	$20,623,430
22	$60,152	$35,719	$95,871	$20,587,711
23	$60,047	$35,824	$95,871	$20,551,887
24	$59,943	$35,928	$95,871	$20,515,959

第2年供款共

$1,150,452

第2年利息

$726,146

第2年共還本金

$424,307

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$59,838	$36,033	$95,871	$20,479,927
26	$59,733	$36,138	$95,871	$20,443,789
27	$59,628	$36,243	$95,871	$20,407,545
28	$59,522	$36,349	$95,871	$20,371,196
29	$59,416	$36,455	$95,871	$20,334,741
30	$59,310	$36,561	$95,871	$20,298,180
31	$59,203	$36,668	$95,871	$20,261,512
32	$59,096	$36,775	$95,871	$20,224,737
33	$58,989	$36,882	$95,871	$20,187,855
34	$58,881	$36,990	$95,871	$20,150,865
35	$58,773	$37,098	$95,871	$20,113,767
36	$58,665	$37,206	$95,871	$20,076,561

第3年供款共

$1,150,452

第3年利息

$711,054

第3年共還本金

$439,398

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$58,557	$37,314	$95,871	$20,039,247
38	$58,448	$37,423	$95,871	$20,001,824
39	$58,339	$37,532	$95,871	$19,964,291
40	$58,229	$37,642	$95,871	$19,926,649
41	$58,119	$37,752	$95,871	$19,888,898
42	$58,009	$37,862	$95,871	$19,851,036
43	$57,899	$37,972	$95,871	$19,813,064
44	$57,788	$38,083	$95,871	$19,774,981
45	$57,677	$38,194	$95,871	$19,736,787
46	$57,566	$38,305	$95,871	$19,698,481
47	$57,454	$38,417	$95,871	$19,660,064
48	$57,342	$38,529	$95,871	$19,621,535

第4年供款共

$1,150,452

第4年利息

$695,426

第4年共還本金

$455,026

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$57,229	$38,642	$95,871	$19,582,894
50	$57,117	$38,754	$95,871	$19,544,139
51	$57,004	$38,867	$95,871	$19,505,272
52	$56,890	$38,981	$95,871	$19,466,291
53	$56,777	$39,094	$95,871	$19,427,197
54	$56,663	$39,208	$95,871	$19,387,989
55	$56,548	$39,323	$95,871	$19,348,666
56	$56,434	$39,437	$95,871	$19,309,228
57	$56,319	$39,552	$95,871	$19,269,676
58	$56,203	$39,668	$95,871	$19,230,008
59	$56,088	$39,784	$95,871	$19,190,225
60	$55,971	$39,900	$95,871	$19,150,325

第5年供款共

$1,150,452

第5年利息

$679,242

第5年共還本金

$471,210

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$55,855	$40,016	$95,871	$19,110,309
62	$55,738	$40,133	$95,871	$19,070,176
63	$55,621	$40,250	$95,871	$19,029,927
64	$55,504	$40,367	$95,871	$18,989,560
65	$55,386	$40,485	$95,871	$18,949,075
66	$55,268	$40,603	$95,871	$18,908,472
67	$55,150	$40,721	$95,871	$18,867,751
68	$55,031	$40,840	$95,871	$18,826,911
69	$54,912	$40,959	$95,871	$18,785,951
70	$54,792	$41,079	$95,871	$18,744,873
71	$54,673	$41,198	$95,871	$18,703,674
72	$54,552	$41,319	$95,871	$18,662,355

第6年供款共

$1,150,452

第6年利息

$662,483

第6年共還本金

$487,970

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$54,432	$41,439	$95,871	$18,620,916
74	$54,311	$41,560	$95,871	$18,579,356
75	$54,190	$41,681	$95,871	$18,537,675
76	$54,068	$41,803	$95,871	$18,495,872
77	$53,946	$41,925	$95,871	$18,453,947
78	$53,824	$42,047	$95,871	$18,411,900
79	$53,701	$42,170	$95,871	$18,369,731
80	$53,578	$42,293	$95,871	$18,327,438
81	$53,455	$42,416	$95,871	$18,285,022
82	$53,331	$42,540	$95,871	$18,242,482
83	$53,207	$42,664	$95,871	$18,199,819
84	$53,083	$42,788	$95,871	$18,157,030

第7年供款共

$1,150,452

第7年利息

$645,127

第7年共還本金

$505,325

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$52,958	$42,913	$95,871	$18,114,117
86	$52,833	$43,038	$95,871	$18,071,079
87	$52,707	$43,164	$95,871	$18,027,915
88	$52,581	$43,290	$95,871	$17,984,626
89	$52,455	$43,416	$95,871	$17,941,210
90	$52,329	$43,543	$95,871	$17,897,667
91	$52,202	$43,670	$95,871	$17,853,998
92	$52,074	$43,797	$95,871	$17,810,201
93	$51,946	$43,925	$95,871	$17,766,276
94	$51,818	$44,053	$95,871	$17,722,224
95	$51,690	$44,181	$95,871	$17,678,042
96	$51,561	$44,310	$95,871	$17,633,732

第8年供款共

$1,150,452

第8年利息

$627,154

第8年共還本金

$523,298

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$51,432	$44,439	$95,871	$17,589,293
98	$51,302	$44,569	$95,871	$17,544,724
99	$51,172	$44,699	$95,871	$17,500,025
100	$51,042	$44,829	$95,871	$17,455,196
101	$50,911	$44,960	$95,871	$17,410,236
102	$50,780	$45,091	$95,871	$17,365,145
103	$50,648	$45,223	$95,871	$17,319,922
104	$50,516	$45,355	$95,871	$17,274,567
105	$50,384	$45,487	$95,871	$17,229,080
106	$50,251	$45,620	$95,871	$17,183,461
107	$50,118	$45,753	$95,871	$17,137,708
108	$49,985	$45,886	$95,871	$17,091,822

第9年供款共

$1,150,452

第9年利息

$608,542

第9年共還本金

$541,910

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$49,851	$46,020	$95,871	$17,045,802
110	$49,717	$46,154	$95,871	$16,999,648
111	$49,582	$46,289	$95,871	$16,953,359
112	$49,447	$46,424	$95,871	$16,906,936
113	$49,312	$46,559	$95,871	$16,860,376
114	$49,176	$46,695	$95,871	$16,813,682
115	$49,040	$46,831	$95,871	$16,766,850
116	$48,903	$46,968	$95,871	$16,719,883
117	$48,766	$47,105	$95,871	$16,672,778
118	$48,629	$47,242	$95,871	$16,625,536
119	$48,491	$47,380	$95,871	$16,578,156
120	$48,353	$47,518	$95,871	$16,530,638

第10年供款共

$1,150,452

第10年利息

$589,268

第10年共還本金

$561,184

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$48,214	$47,657	$95,871	$16,482,981
122	$48,075	$47,796	$95,871	$16,435,186
123	$47,936	$47,935	$95,871	$16,387,250
124	$47,796	$48,075	$95,871	$16,339,176
125	$47,656	$48,215	$95,871	$16,290,960
126	$47,515	$48,356	$95,871	$16,242,605
127	$47,374	$48,497	$95,871	$16,194,108
128	$47,233	$48,638	$95,871	$16,145,470
129	$47,091	$48,780	$95,871	$16,096,690
130	$46,949	$48,922	$95,871	$16,047,767
131	$46,806	$49,065	$95,871	$15,998,702
132	$46,663	$49,208	$95,871	$15,949,494

第11年供款共

$1,150,452

第11年利息

$569,309

第11年共還本金

$581,144

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$46,519	$49,352	$95,871	$15,900,142
134	$46,375	$49,496	$95,871	$15,850,647
135	$46,231	$49,640	$95,871	$15,801,007
136	$46,086	$49,785	$95,871	$15,751,222
137	$45,941	$49,930	$95,871	$15,701,292
138	$45,795	$50,076	$95,871	$15,651,216
139	$45,649	$50,222	$95,871	$15,600,995
140	$45,503	$50,368	$95,871	$15,550,627
141	$45,356	$50,515	$95,871	$15,500,112
142	$45,209	$50,662	$95,871	$15,449,449
143	$45,061	$50,810	$95,871	$15,398,639
144	$44,913	$50,958	$95,871	$15,347,681

第12年供款共

$1,150,452

第12年利息

$548,639

第12年共還本金

$601,813

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$44,764	$51,107	$95,871	$15,296,574
146	$44,615	$51,256	$95,871	$15,245,318
147	$44,466	$51,406	$95,871	$15,193,912
148	$44,316	$51,555	$95,871	$15,142,357
149	$44,165	$51,706	$95,871	$15,090,651
150	$44,014	$51,857	$95,871	$15,038,794
151	$43,863	$52,008	$95,871	$14,986,786
152	$43,711	$52,160	$95,871	$14,934,627
153	$43,559	$52,312	$95,871	$14,882,315
154	$43,407	$52,464	$95,871	$14,829,851
155	$43,254	$52,617	$95,871	$14,777,233
156	$43,100	$52,771	$95,871	$14,724,463

第13年供款共

$1,150,452

第13年利息

$527,234

第13年共還本金

$623,218

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$42,946	$52,925	$95,871	$14,671,538
158	$42,792	$53,079	$95,871	$14,618,459
159	$42,637	$53,234	$95,871	$14,565,225
160	$42,482	$53,389	$95,871	$14,511,836
161	$42,326	$53,545	$95,871	$14,458,291
162	$42,170	$53,701	$95,871	$14,404,590
163	$42,013	$53,858	$95,871	$14,350,732
164	$41,856	$54,015	$95,871	$14,296,718
165	$41,699	$54,172	$95,871	$14,242,545
166	$41,541	$54,330	$95,871	$14,188,215
167	$41,382	$54,489	$95,871	$14,133,726
168	$41,223	$54,648	$95,871	$14,079,079

第14年供款共

$1,150,452

第14年利息

$505,068

第14年共還本金

$645,384

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$41,064	$54,807	$95,871	$14,024,272
170	$40,904	$54,967	$95,871	$13,969,305
171	$40,744	$55,127	$95,871	$13,914,177
172	$40,583	$55,288	$95,871	$13,858,889
173	$40,422	$55,449	$95,871	$13,803,440
174	$40,260	$55,611	$95,871	$13,747,829
175	$40,098	$55,773	$95,871	$13,692,056
176	$39,935	$55,936	$95,871	$13,636,120
177	$39,772	$56,099	$95,871	$13,580,021
178	$39,608	$56,263	$95,871	$13,523,758
179	$39,444	$56,427	$95,871	$13,467,332
180	$39,280	$56,591	$95,871	$13,410,740

第15年供款共

$1,150,452

第15年利息

$482,114

第15年共還本金

$668,338

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$39,115	$56,756	$95,871	$13,353,984
182	$38,949	$56,922	$95,871	$13,297,062
183	$38,783	$57,088	$95,871	$13,239,974
184	$38,617	$57,254	$95,871	$13,182,720
185	$38,450	$57,421	$95,871	$13,125,298
186	$38,282	$57,589	$95,871	$13,067,709
187	$38,114	$57,757	$95,871	$13,009,952
188	$37,946	$57,925	$95,871	$12,952,027
189	$37,777	$58,094	$95,871	$12,893,933
190	$37,607	$58,264	$95,871	$12,835,669
191	$37,437	$58,434	$95,871	$12,777,235
192	$37,267	$58,604	$95,871	$12,718,631

第16年供款共

$1,150,452

第16年利息

$458,343

第16年共還本金

$692,109

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$37,096	$58,775	$95,871	$12,659,856
194	$36,925	$58,946	$95,871	$12,600,910
195	$36,753	$59,118	$95,871	$12,541,791
196	$36,580	$59,291	$95,871	$12,482,500
197	$36,407	$59,464	$95,871	$12,423,037
198	$36,234	$59,637	$95,871	$12,363,400
199	$36,060	$59,811	$95,871	$12,303,588
200	$35,885	$59,986	$95,871	$12,243,603
201	$35,711	$60,161	$95,871	$12,183,442
202	$35,535	$60,336	$95,871	$12,123,106
203	$35,359	$60,512	$95,871	$12,062,594
204	$35,183	$60,688	$95,871	$12,001,906

第17年供款共

$1,150,452

第17年利息

$433,727

第17年共還本金

$716,725

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$35,006	$60,865	$95,871	$11,941,040
206	$34,828	$61,043	$95,871	$11,879,997
207	$34,650	$61,221	$95,871	$11,818,776
208	$34,471	$61,400	$95,871	$11,757,377
209	$34,292	$61,579	$95,871	$11,695,798
210	$34,113	$61,758	$95,871	$11,634,040
211	$33,933	$61,938	$95,871	$11,572,101
212	$33,752	$62,119	$95,871	$11,509,982
213	$33,571	$62,300	$95,871	$11,447,682
214	$33,389	$62,482	$95,871	$11,385,200
215	$33,207	$62,664	$95,871	$11,322,536
216	$33,024	$62,847	$95,871	$11,259,689

第18年供款共

$1,150,452

第18年利息

$408,235

第18年共還本金

$742,217

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$32,841	$63,030	$95,871	$11,196,659
218	$32,657	$63,214	$95,871	$11,133,444
219	$32,473	$63,398	$95,871	$11,070,046
220	$32,288	$63,583	$95,871	$11,006,462
221	$32,102	$63,769	$95,871	$10,942,694
222	$31,916	$63,955	$95,871	$10,878,739
223	$31,730	$64,141	$95,871	$10,814,597
224	$31,543	$64,328	$95,871	$10,750,269
225	$31,355	$64,516	$95,871	$10,685,753
226	$31,167	$64,704	$95,871	$10,621,049
227	$30,978	$64,893	$95,871	$10,556,156
228	$30,789	$65,082	$95,871	$10,491,073

第19年供款共

$1,150,452

第19年利息

$381,837

第19年共還本金

$768,615

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$30,599	$65,272	$95,871	$10,425,801
230	$30,409	$65,462	$95,871	$10,360,339
231	$30,218	$65,653	$95,871	$10,294,685
232	$30,026	$65,845	$95,871	$10,228,841
233	$29,834	$66,037	$95,871	$10,162,804
234	$29,642	$66,230	$95,871	$10,096,574
235	$29,448	$66,423	$95,871	$10,030,151
236	$29,255	$66,616	$95,871	$9,963,535
237	$29,060	$66,811	$95,871	$9,896,724
238	$28,865	$67,006	$95,871	$9,829,719
239	$28,670	$67,201	$95,871	$9,762,518
240	$28,474	$67,397	$95,871	$9,695,121

第20年供款共

$1,150,452

第20年利息

$354,500

第20年共還本金

$795,953

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$28,277	$67,594	$95,871	$9,627,527
242	$28,080	$67,791	$95,871	$9,559,736
243	$27,883	$67,988	$95,871	$9,491,748
244	$27,684	$68,187	$95,871	$9,423,561
245	$27,485	$68,386	$95,871	$9,355,175
246	$27,286	$68,585	$95,871	$9,286,590
247	$27,086	$68,785	$95,871	$9,217,805
248	$26,885	$68,986	$95,871	$9,148,819
249	$26,684	$69,187	$95,871	$9,079,632
250	$26,482	$69,389	$95,871	$9,010,244
251	$26,280	$69,591	$95,871	$8,940,652
252	$26,077	$69,794	$95,871	$8,870,858

第21年供款共

$1,150,452

第21年利息

$326,190

第21年共還本金

$824,262

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$25,873	$69,998	$95,871	$8,800,860
254	$25,669	$70,202	$95,871	$8,730,659
255	$25,464	$70,407	$95,871	$8,660,252
256	$25,259	$70,612	$95,871	$8,589,640
257	$25,053	$70,818	$95,871	$8,518,822
258	$24,847	$71,024	$95,871	$8,447,798
259	$24,639	$71,232	$95,871	$8,376,566
260	$24,432	$71,439	$95,871	$8,305,127
261	$24,223	$71,648	$95,871	$8,233,479
262	$24,014	$71,857	$95,871	$8,161,622
263	$23,805	$72,066	$95,871	$8,089,556
264	$23,595	$72,277	$95,871	$8,017,279

第22年供款共

$1,150,452

第22年利息

$296,874

第22年共還本金

$853,579

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$23,384	$72,487	$95,871	$7,944,792
266	$23,172	$72,699	$95,871	$7,872,093
267	$22,960	$72,911	$95,871	$7,799,183
268	$22,748	$73,123	$95,871	$7,726,059
269	$22,534	$73,337	$95,871	$7,652,722
270	$22,320	$73,551	$95,871	$7,579,172
271	$22,106	$73,765	$95,871	$7,505,407
272	$21,891	$73,980	$95,871	$7,431,426
273	$21,675	$74,196	$95,871	$7,357,230
274	$21,459	$74,412	$95,871	$7,282,818
275	$21,242	$74,629	$95,871	$7,208,188
276	$21,024	$74,847	$95,871	$7,133,341

第23年供款共

$1,150,452

第23年利息

$266,514

第23年共還本金

$883,938

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$20,806	$75,065	$95,871	$7,058,276
278	$20,587	$75,284	$95,871	$6,982,991
279	$20,367	$75,504	$95,871	$6,907,487
280	$20,147	$75,724	$95,871	$6,831,763
281	$19,926	$75,945	$95,871	$6,755,818
282	$19,704	$76,167	$95,871	$6,679,652
283	$19,482	$76,389	$95,871	$6,603,263
284	$19,260	$76,612	$95,871	$6,526,651
285	$19,036	$76,835	$95,871	$6,449,816
286	$18,812	$77,059	$95,871	$6,372,757
287	$18,587	$77,284	$95,871	$6,295,473
288	$18,362	$77,509	$95,871	$6,217,964

第24年供款共

$1,150,452

第24年利息

$235,075

第24年共還本金

$915,377

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$18,136	$77,735	$95,871	$6,140,229
290	$17,909	$77,962	$95,871	$6,062,267
291	$17,682	$78,189	$95,871	$5,984,077
292	$17,454	$78,417	$95,871	$5,905,660
293	$17,225	$78,646	$95,871	$5,827,014
294	$16,995	$78,876	$95,871	$5,748,138
295	$16,765	$79,106	$95,871	$5,669,033
296	$16,535	$79,336	$95,871	$5,589,696
297	$16,303	$79,568	$95,871	$5,510,128
298	$16,071	$79,800	$95,871	$5,430,329
299	$15,838	$80,033	$95,871	$5,350,296
300	$15,605	$80,266	$95,871	$5,270,030

第25年供款共

$1,150,452

第25年利息

$202,518

第25年共還本金

$947,934

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$15,371	$80,500	$95,871	$5,189,530
302	$15,136	$80,735	$95,871	$5,108,795
303	$14,901	$80,970	$95,871	$5,027,825
304	$14,664	$81,207	$95,871	$4,946,618
305	$14,428	$81,443	$95,871	$4,865,175
306	$14,190	$81,681	$95,871	$4,783,494
307	$13,952	$81,919	$95,871	$4,701,574
308	$13,713	$82,158	$95,871	$4,619,416
309	$13,473	$82,398	$95,871	$4,537,019
310	$13,233	$82,638	$95,871	$4,454,381
311	$12,992	$82,879	$95,871	$4,371,501
312	$12,750	$83,121	$95,871	$4,288,381

第26年供款共

$1,150,452

第26年利息

$168,803

第26年共還本金

$981,649

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,508	$83,363	$95,871	$4,205,017
314	$12,265	$83,606	$95,871	$4,121,411
315	$12,021	$83,850	$95,871	$4,037,561
316	$11,776	$84,095	$95,871	$3,953,466
317	$11,531	$84,340	$95,871	$3,869,126
318	$11,285	$84,586	$95,871	$3,784,540
319	$11,038	$84,833	$95,871	$3,699,707
320	$10,791	$85,080	$95,871	$3,614,627
321	$10,543	$85,328	$95,871	$3,529,298
322	$10,294	$85,577	$95,871	$3,443,721
323	$10,044	$85,827	$95,871	$3,357,894
324	$9,794	$86,077	$95,871	$3,271,817

第27年供款共

$1,150,452

第27年利息

$133,889

第27年共還本金

$1,016,564

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,543	$86,328	$95,871	$3,185,489
326	$9,291	$86,580	$95,871	$3,098,909
327	$9,038	$86,833	$95,871	$3,012,076
328	$8,785	$87,086	$95,871	$2,924,990
329	$8,531	$87,340	$95,871	$2,837,650
330	$8,276	$87,595	$95,871	$2,750,056
331	$8,021	$87,850	$95,871	$2,662,206
332	$7,765	$88,106	$95,871	$2,574,100
333	$7,508	$88,363	$95,871	$2,485,736
334	$7,250	$88,621	$95,871	$2,397,115
335	$6,992	$88,879	$95,871	$2,308,236
336	$6,732	$89,139	$95,871	$2,219,097

第28年供款共

$1,150,452

第28年利息

$97,733

第28年共還本金

$1,052,720

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,472	$89,399	$95,871	$2,129,699
338	$6,212	$89,659	$95,871	$2,040,039
339	$5,950	$89,921	$95,871	$1,950,118
340	$5,688	$90,183	$95,871	$1,859,935
341	$5,425	$90,446	$95,871	$1,769,489
342	$5,161	$90,710	$95,871	$1,678,779
343	$4,896	$90,975	$95,871	$1,587,804
344	$4,631	$91,240	$95,871	$1,496,564
345	$4,365	$91,506	$95,871	$1,405,058
346	$4,098	$91,773	$95,871	$1,313,285
347	$3,830	$92,041	$95,871	$1,221,245
348	$3,562	$92,309	$95,871	$1,128,935

第29年供款共

$1,150,452

第29年利息

$60,291

第29年共還本金

$1,090,162

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,293	$92,578	$95,871	$1,036,357
350	$3,023	$92,848	$95,871	$943,509
351	$2,752	$93,119	$95,871	$850,390
352	$2,480	$93,391	$95,871	$756,999
353	$2,208	$93,663	$95,871	$663,336
354	$1,935	$93,936	$95,871	$569,400
355	$1,661	$94,210	$95,871	$475,189
356	$1,386	$94,485	$95,871	$380,704
357	$1,110	$94,761	$95,871	$285,943
358	$834	$95,037	$95,871	$190,906
359	$557	$95,314	$95,871	$95,592
360	$279	$95,592	$95,871	$0

第30年供款共

$1,150,452

第30年利息

$21,517

第30年共還本金

$1,128,935

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$21,493,575

免責聲明

筍盤推介

按揭保險費
info