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$21,313,305

每月供款
$92,260

首期

$-12,230,000

總貸款額

$20,230,000

總利息

$12,983,305

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,900,000

按月供比率計算

$184,518

置業成本總預算

HK$-11,900,000

首期

$-12,230,000
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

$184,518

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

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

粉嶺牽晴間

thumb_up

高層大3房,開揚山景,心曠神怡

實

634 呎

@13,407

建

868 呎

@9,793

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$850 萬

實

634 呎

@13,407

建

868 呎

@9,793

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

馬鞍山聽濤雅苑第02座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳加工人房

實

760 呎

@11,053

建

944 呎

@8,898

local_fire_department 至HIT

售$840 萬

實

760 呎

@11,053

建

944 呎

@8,898

售$840 萬

local_fire_department 至HIT

馬鞍山迎海第01期第01座

thumb_up

清雅裝修高層開揚

實

511 呎

@13,699

建

663 呎

@10,558

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$700 萬

實

511 呎

@13,699

建

663 呎

@10,558

售$700 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

VR實景

沙田雅仕閣

thumb_up

仲連車位　優質高層向南三房套🏠🏠

實

831 呎

@10,830

建

1,125 呎

@8,000

local_fire_department 至HIT

售$900 萬

實

831 呎

@10,830

建

1,125 呎

@8,000

售$900 萬

local_fire_department 至HIT

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

馬鞍山觀瀾雅軒

thumb_up

臨海住宅,罕有放盤,實用見稱

實

586 呎

@12,799

建

790 呎

@9,494

hotel_class 樓王

售$750 萬

實

586 呎

@12,799

建

790 呎

@9,494

售$750 萬

hotel_class 樓王

馬鞍山迎濤灣 A座

thumb_up

迎濤灣**高層全海景,套三房兩廳，連儲物室雅致裝修**

實

729 呎

@11,660

建

953 呎

@8,919

local_fire_department 至HIT

售$850 萬

實

729 呎

@11,660

建

953 呎

@8,919

售$850 萬

local_fire_department 至HIT

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 萬

實

567 呎

@15,520

建

757 呎

@11,625

售$880 萬

local_fire_department 至HIT

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

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,932

建

822 呎

@10,949

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$900 萬

實

646 呎

@13,932

建

822 呎

@10,949

售$900 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$121,075	$93,037	$76,241	$65,068
1.500	$125,576	$97,619	$80,907	$69,818
2.000	$130,182	$102,340	$85,746	$74,774
2.500	$134,891	$107,199	$90,755	$79,933
3.000	$139,705	$112,195	$95,933	$85,290
3.500	$144,621	$117,326	$101,276	$90,842
3.625	$145,866	$118,629	$102,637	$92,259
4.000	$149,639	$122,590	$106,781	$96,581
4.500	$154,758	$127,985	$112,445	$102,502
5.000	$159,978	$133,509	$118,263	$108,599
5.500	$165,296	$139,160	$124,230	$114,864
6.000	$170,712	$144,934	$130,342	$121,289

每月供款$92,260

年期

30年

貸款金額

$20,230,000

總利息

$12,983,305

總貸款連利息

$33,213,305

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$61,111	$31,148	$92,259	$20,198,852
2	$61,017	$31,242	$92,259	$20,167,610
3	$60,923	$31,336	$92,259	$20,136,274
4	$60,828	$31,431	$92,259	$20,104,843
5	$60,733	$31,526	$92,259	$20,073,318
6	$60,638	$31,621	$92,259	$20,041,697
7	$60,543	$31,717	$92,259	$20,009,980
8	$60,447	$31,812	$92,259	$19,978,168
9	$60,351	$31,908	$92,259	$19,946,259
10	$60,254	$32,005	$92,259	$19,914,254
11	$60,158	$32,102	$92,259	$19,882,153
12	$60,061	$32,199	$92,259	$19,849,954

第1年供款共

$1,107,110

第1年利息

$727,064

第1年共還本金

$380,046

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$59,963	$32,296	$92,259	$19,817,659
14	$59,866	$32,393	$92,259	$19,785,265
15	$59,768	$32,491	$92,259	$19,752,774
16	$59,670	$32,589	$92,259	$19,720,185
17	$59,571	$32,688	$92,259	$19,687,497
18	$59,473	$32,787	$92,259	$19,654,710
19	$59,374	$32,886	$92,259	$19,621,825
20	$59,274	$32,985	$92,259	$19,588,840
21	$59,175	$33,085	$92,259	$19,555,755
22	$59,075	$33,185	$92,259	$19,522,571
23	$58,974	$33,285	$92,259	$19,489,286
24	$58,874	$33,385	$92,259	$19,455,901

第2年供款共

$1,107,110

第2年利息

$713,057

第2年共還本金

$394,054

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$58,773	$33,486	$92,259	$19,422,415
26	$58,672	$33,587	$92,259	$19,388,827
27	$58,570	$33,689	$92,259	$19,355,139
28	$58,469	$33,791	$92,259	$19,321,348
29	$58,367	$33,893	$92,259	$19,287,455
30	$58,264	$33,995	$92,259	$19,253,460
31	$58,161	$34,098	$92,259	$19,219,363
32	$58,058	$34,201	$92,259	$19,185,162
33	$57,955	$34,304	$92,259	$19,150,858
34	$57,852	$34,408	$92,259	$19,116,450
35	$57,748	$34,512	$92,259	$19,081,939
36	$57,643	$34,616	$92,259	$19,047,323

第3年供款共

$1,107,110

第3年利息

$698,532

第3年共還本金

$408,578

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$57,539	$34,720	$92,259	$19,012,603
38	$57,434	$34,825	$92,259	$18,977,777
39	$57,329	$34,930	$92,259	$18,942,847
40	$57,223	$35,036	$92,259	$18,907,811
41	$57,117	$35,142	$92,259	$18,872,669
42	$57,011	$35,248	$92,259	$18,837,421
43	$56,905	$35,354	$92,259	$18,802,067
44	$56,798	$35,461	$92,259	$18,766,605
45	$56,691	$35,568	$92,259	$18,731,037
46	$56,583	$35,676	$92,259	$18,695,361
47	$56,476	$35,784	$92,259	$18,659,578
48	$56,367	$35,892	$92,259	$18,623,686

第4年供款共

$1,107,110

第4年利息

$683,473

第4年共還本金

$423,637

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$56,259	$36,000	$92,259	$18,587,686
50	$56,150	$36,109	$92,259	$18,551,577
51	$56,041	$36,218	$92,259	$18,515,359
52	$55,932	$36,327	$92,259	$18,479,031
53	$55,822	$36,437	$92,259	$18,442,594
54	$55,712	$36,547	$92,259	$18,406,047
55	$55,602	$36,658	$92,259	$18,369,390
56	$55,491	$36,768	$92,259	$18,332,621
57	$55,380	$36,879	$92,259	$18,295,742
58	$55,268	$36,991	$92,259	$18,258,751
59	$55,157	$37,103	$92,259	$18,221,649
60	$55,045	$37,215	$92,259	$18,184,434

第5年供款共

$1,107,110

第5年利息

$667,858

第5年共還本金

$439,252

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$54,932	$37,327	$92,259	$18,147,107
62	$54,819	$37,440	$92,259	$18,109,667
63	$54,706	$37,553	$92,259	$18,072,114
64	$54,593	$37,666	$92,259	$18,034,448
65	$54,479	$37,780	$92,259	$17,996,668
66	$54,365	$37,894	$92,259	$17,958,774
67	$54,250	$38,009	$92,259	$17,920,765
68	$54,136	$38,124	$92,259	$17,882,641
69	$54,020	$38,239	$92,259	$17,844,403
70	$53,905	$38,354	$92,259	$17,806,048
71	$53,789	$38,470	$92,259	$17,767,578
72	$53,673	$38,586	$92,259	$17,728,992

第6年供款共

$1,107,110

第6年利息

$651,668

第6年共還本金

$455,442

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$53,556	$38,703	$92,259	$17,690,289
74	$53,439	$38,820	$92,259	$17,651,469
75	$53,322	$38,937	$92,259	$17,612,532
76	$53,205	$39,055	$92,259	$17,573,478
77	$53,087	$39,173	$92,259	$17,534,305
78	$52,968	$39,291	$92,259	$17,495,014
79	$52,850	$39,410	$92,259	$17,455,605
80	$52,730	$39,529	$92,259	$17,416,076
81	$52,611	$39,648	$92,259	$17,376,428
82	$52,491	$39,768	$92,259	$17,336,660
83	$52,371	$39,888	$92,259	$17,296,772
84	$52,251	$40,009	$92,259	$17,256,763

第7年供款共

$1,107,110

第7年利息

$634,881

第7年共還本金

$472,229

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$52,130	$40,129	$92,259	$17,216,634
86	$52,009	$40,251	$92,259	$17,176,383
87	$51,887	$40,372	$92,259	$17,136,011
88	$51,765	$40,494	$92,259	$17,095,517
89	$51,643	$40,616	$92,259	$17,054,900
90	$51,520	$40,739	$92,259	$17,014,161
91	$51,397	$40,862	$92,259	$16,973,299
92	$51,274	$40,986	$92,259	$16,932,313
93	$51,150	$41,109	$92,259	$16,891,204
94	$51,026	$41,234	$92,259	$16,849,970
95	$50,901	$41,358	$92,259	$16,808,612
96	$50,776	$41,483	$92,259	$16,767,129

第8年供款共

$1,107,110

第8年利息

$617,476

第8年共還本金

$489,634

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$50,651	$41,608	$92,259	$16,725,520
98	$50,525	$41,734	$92,259	$16,683,786
99	$50,399	$41,860	$92,259	$16,641,926
100	$50,272	$41,987	$92,259	$16,599,939
101	$50,146	$42,114	$92,259	$16,557,826
102	$50,018	$42,241	$92,259	$16,515,585
103	$49,891	$42,368	$92,259	$16,473,217
104	$49,763	$42,496	$92,259	$16,430,720
105	$49,634	$42,625	$92,259	$16,388,096
106	$49,506	$42,753	$92,259	$16,345,342
107	$49,377	$42,883	$92,259	$16,302,460
108	$49,247	$43,012	$92,259	$16,259,447

第9年供款共

$1,107,110

第9年利息

$599,429

第9年共還本金

$507,682

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$49,117	$43,142	$92,259	$16,216,305
110	$48,987	$43,272	$92,259	$16,173,033
111	$48,856	$43,403	$92,259	$16,129,630
112	$48,725	$43,534	$92,259	$16,086,095
113	$48,593	$43,666	$92,259	$16,042,430
114	$48,462	$43,798	$92,259	$15,998,632
115	$48,329	$43,930	$92,259	$15,954,702
116	$48,196	$44,063	$92,259	$15,910,639
117	$48,063	$44,196	$92,259	$15,866,444
118	$47,930	$44,329	$92,259	$15,822,114
119	$47,796	$44,463	$92,259	$15,777,651
120	$47,662	$44,598	$92,259	$15,733,054

第10年供款共

$1,107,110

第10年利息

$580,716

第10年共還本金

$526,394

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$47,527	$44,732	$92,259	$15,688,321
122	$47,392	$44,867	$92,259	$15,643,454
123	$47,256	$45,003	$92,259	$15,598,451
124	$47,120	$45,139	$92,259	$15,553,312
125	$46,984	$45,275	$92,259	$15,508,037
126	$46,847	$45,412	$92,259	$15,462,625
127	$46,710	$45,549	$92,259	$15,417,076
128	$46,572	$45,687	$92,259	$15,371,389
129	$46,434	$45,825	$92,259	$15,325,564
130	$46,296	$45,963	$92,259	$15,279,601
131	$46,157	$46,102	$92,259	$15,233,499
132	$46,018	$46,241	$92,259	$15,187,258

第11年供款共

$1,107,110

第11年利息

$561,314

第11年共還本金

$545,796

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$45,878	$46,381	$92,259	$15,140,877
134	$45,738	$46,521	$92,259	$15,094,356
135	$45,598	$46,662	$92,259	$15,047,694
136	$45,457	$46,803	$92,259	$15,000,891
137	$45,315	$46,944	$92,259	$14,953,947
138	$45,173	$47,086	$92,259	$14,906,862
139	$45,031	$47,228	$92,259	$14,859,634
140	$44,888	$47,371	$92,259	$14,812,263
141	$44,745	$47,514	$92,259	$14,764,749
142	$44,602	$47,657	$92,259	$14,717,092
143	$44,458	$47,801	$92,259	$14,669,290
144	$44,313	$47,946	$92,259	$14,621,345

第12年供款共

$1,107,110

第12年利息

$541,197

第12年共還本金

$565,913

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$44,169	$48,091	$92,259	$14,573,254
146	$44,023	$48,236	$92,259	$14,525,018
147	$43,878	$48,382	$92,259	$14,476,637
148	$43,732	$48,528	$92,259	$14,428,109
149	$43,585	$48,674	$92,259	$14,379,435
150	$43,438	$48,821	$92,259	$14,330,614
151	$43,290	$48,969	$92,259	$14,281,645
152	$43,142	$49,117	$92,259	$14,232,528
153	$42,994	$49,265	$92,259	$14,183,263
154	$42,845	$49,414	$92,259	$14,133,849
155	$42,696	$49,563	$92,259	$14,084,286
156	$42,546	$49,713	$92,259	$14,034,573

第13年供款共

$1,107,110

第13年利息

$520,338

第13年共還本金

$586,772

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$42,396	$49,863	$92,259	$13,984,710
158	$42,245	$50,014	$92,259	$13,934,696
159	$42,094	$50,165	$92,259	$13,884,531
160	$41,943	$50,316	$92,259	$13,834,215
161	$41,791	$50,468	$92,259	$13,783,747
162	$41,638	$50,621	$92,259	$13,733,126
163	$41,485	$50,774	$92,259	$13,682,352
164	$41,332	$50,927	$92,259	$13,631,425
165	$41,178	$51,081	$92,259	$13,580,344
166	$41,024	$51,235	$92,259	$13,529,109
167	$40,869	$51,390	$92,259	$13,477,719
168	$40,714	$51,545	$92,259	$13,426,174

第14年供款共

$1,107,110

第14年利息

$498,711

第14年共還本金

$608,399

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$40,558	$51,701	$92,259	$13,374,473
170	$40,402	$51,857	$92,259	$13,322,616
171	$40,245	$52,014	$92,259	$13,270,602
172	$40,088	$52,171	$92,259	$13,218,431
173	$39,931	$52,329	$92,259	$13,166,103
174	$39,773	$52,487	$92,259	$13,113,616
175	$39,614	$52,645	$92,259	$13,060,971
176	$39,455	$52,804	$92,259	$13,008,167
177	$39,296	$52,964	$92,259	$12,955,203
178	$39,136	$53,124	$92,259	$12,902,079
179	$38,975	$53,284	$92,259	$12,848,795
180	$38,814	$53,445	$92,259	$12,795,350

第15年供款共

$1,107,110

第15年利息

$476,286

第15年共還本金

$630,824

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$38,653	$53,607	$92,259	$12,741,744
182	$38,491	$53,768	$92,259	$12,687,975
183	$38,328	$53,931	$92,259	$12,634,044
184	$38,165	$54,094	$92,259	$12,579,950
185	$38,002	$54,257	$92,259	$12,525,693
186	$37,838	$54,421	$92,259	$12,471,272
187	$37,674	$54,586	$92,259	$12,416,686
188	$37,509	$54,750	$92,259	$12,361,936
189	$37,343	$54,916	$92,259	$12,307,020
190	$37,177	$55,082	$92,259	$12,251,938
191	$37,011	$55,248	$92,259	$12,196,690
192	$36,844	$55,415	$92,259	$12,141,275

第16年供款共

$1,107,110

第16年利息

$453,035

第16年共還本金

$654,075

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$36,677	$55,582	$92,259	$12,085,693
194	$36,509	$55,750	$92,259	$12,029,943
195	$36,340	$55,919	$92,259	$11,974,024
196	$36,172	$56,088	$92,259	$11,917,936
197	$36,002	$56,257	$92,259	$11,861,679
198	$35,832	$56,427	$92,259	$11,805,252
199	$35,662	$56,597	$92,259	$11,748,655
200	$35,491	$56,768	$92,259	$11,691,886
201	$35,319	$56,940	$92,259	$11,634,946
202	$35,147	$57,112	$92,259	$11,577,834
203	$34,975	$57,284	$92,259	$11,520,550
204	$34,802	$57,458	$92,259	$11,463,092

第17年供款共

$1,107,110

第17年利息

$428,927

第17年共還本金

$678,183

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$34,628	$57,631	$92,259	$11,405,461
206	$34,454	$57,805	$92,259	$11,347,656
207	$34,279	$57,980	$92,259	$11,289,676
208	$34,104	$58,155	$92,259	$11,231,521
209	$33,929	$58,331	$92,259	$11,173,191
210	$33,752	$58,507	$92,259	$11,114,684
211	$33,576	$58,684	$92,259	$11,056,000
212	$33,398	$58,861	$92,259	$10,997,139
213	$33,221	$59,039	$92,259	$10,938,101
214	$33,042	$59,217	$92,259	$10,878,884
215	$32,863	$59,396	$92,259	$10,819,488
216	$32,684	$59,575	$92,259	$10,759,913

第18年供款共

$1,107,110

第18年利息

$403,930

第18年共還本金

$703,180

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$32,504	$59,755	$92,259	$10,700,157
218	$32,323	$59,936	$92,259	$10,640,222
219	$32,142	$60,117	$92,259	$10,580,105
220	$31,961	$60,298	$92,259	$10,519,806
221	$31,779	$60,481	$92,259	$10,459,326
222	$31,596	$60,663	$92,259	$10,398,662
223	$31,413	$60,847	$92,259	$10,337,816
224	$31,229	$61,030	$92,259	$10,276,785
225	$31,044	$61,215	$92,259	$10,215,571
226	$30,860	$61,400	$92,259	$10,154,171
227	$30,674	$61,585	$92,259	$10,092,586
228	$30,488	$61,771	$92,259	$10,030,815

第19年供款共

$1,107,110

第19年利息

$378,012

第19年共還本金

$729,098

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$30,301	$61,958	$92,259	$9,968,857
230	$30,114	$62,145	$92,259	$9,906,712
231	$29,927	$62,333	$92,259	$9,844,379
232	$29,738	$62,521	$92,259	$9,781,859
233	$29,549	$62,710	$92,259	$9,719,149
234	$29,360	$62,899	$92,259	$9,656,249
235	$29,170	$63,089	$92,259	$9,593,160
236	$28,979	$63,280	$92,259	$9,529,880
237	$28,788	$63,471	$92,259	$9,466,409
238	$28,596	$63,663	$92,259	$9,402,747
239	$28,404	$63,855	$92,259	$9,338,892
240	$28,211	$64,048	$92,259	$9,274,844

第20年供款共

$1,107,110

第20年利息

$351,139

第20年共還本金

$755,971

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$28,018	$64,241	$92,259	$9,210,602
242	$27,824	$64,435	$92,259	$9,146,167
243	$27,629	$64,630	$92,259	$9,081,537
244	$27,434	$64,825	$92,259	$9,016,711
245	$27,238	$65,021	$92,259	$8,951,690
246	$27,042	$65,218	$92,259	$8,886,472
247	$26,845	$65,415	$92,259	$8,821,058
248	$26,647	$65,612	$92,259	$8,755,446
249	$26,449	$65,810	$92,259	$8,689,635
250	$26,250	$66,009	$92,259	$8,623,626
251	$26,051	$66,209	$92,259	$8,557,417
252	$25,851	$66,409	$92,259	$8,491,009

第21年供款共

$1,107,110

第21年利息

$323,275

第21年共還本金

$783,835

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$25,650	$66,609	$92,259	$8,424,399
254	$25,449	$66,810	$92,259	$8,357,589
255	$25,247	$67,012	$92,259	$8,290,577
256	$25,044	$67,215	$92,259	$8,223,362
257	$24,841	$67,418	$92,259	$8,155,944
258	$24,638	$67,621	$92,259	$8,088,323
259	$24,433	$67,826	$92,259	$8,020,497
260	$24,229	$68,031	$92,259	$7,952,466
261	$24,023	$68,236	$92,259	$7,884,230
262	$23,817	$68,442	$92,259	$7,815,788
263	$23,610	$68,649	$92,259	$7,747,139
264	$23,403	$68,856	$92,259	$7,678,283

第22年供款共

$1,107,110

第22年利息

$294,384

第22年共還本金

$812,726

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$23,195	$69,064	$92,259	$7,609,218
266	$22,986	$69,273	$92,259	$7,539,945
267	$22,777	$69,482	$92,259	$7,470,463
268	$22,567	$69,692	$92,259	$7,400,771
269	$22,356	$69,903	$92,259	$7,330,868
270	$22,145	$70,114	$92,259	$7,260,754
271	$21,934	$70,326	$92,259	$7,190,429
272	$21,721	$70,538	$92,259	$7,119,891
273	$21,508	$70,751	$92,259	$7,049,139
274	$21,294	$70,965	$92,259	$6,978,175
275	$21,080	$71,179	$92,259	$6,906,995
276	$20,865	$71,394	$92,259	$6,835,601

第23年供款共

$1,107,110

第23年利息

$264,428

第23年共還本金

$842,682

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$20,649	$71,610	$92,259	$6,763,991
278	$20,433	$71,826	$92,259	$6,692,165
279	$20,216	$72,043	$92,259	$6,620,121
280	$19,998	$72,261	$92,259	$6,547,861
281	$19,780	$72,479	$92,259	$6,475,381
282	$19,561	$72,698	$92,259	$6,402,683
283	$19,341	$72,918	$92,259	$6,329,765
284	$19,121	$73,138	$92,259	$6,256,627
285	$18,900	$73,359	$92,259	$6,183,269
286	$18,679	$73,581	$92,259	$6,109,688
287	$18,456	$73,803	$92,259	$6,035,885
288	$18,233	$74,026	$92,259	$5,961,859

第24年供款共

$1,107,110

第24年利息

$233,369

第24年共還本金

$873,742

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$18,010	$74,249	$92,259	$5,887,610
290	$17,785	$74,474	$92,259	$5,813,136
291	$17,561	$74,699	$92,259	$5,738,438
292	$17,335	$74,924	$92,259	$5,663,513
293	$17,109	$75,151	$92,259	$5,588,363
294	$16,882	$75,378	$92,259	$5,512,985
295	$16,654	$75,605	$92,259	$5,437,380
296	$16,425	$75,834	$92,259	$5,361,546
297	$16,196	$76,063	$92,259	$5,285,483
298	$15,967	$76,293	$92,259	$5,209,190
299	$15,736	$76,523	$92,259	$5,132,667
300	$15,505	$76,754	$92,259	$5,055,913

第25年供款共

$1,107,110

第25年利息

$201,164

第25年共還本金

$905,946

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$15,273	$76,986	$92,259	$4,978,927
302	$15,041	$77,219	$92,259	$4,901,708
303	$14,807	$77,452	$92,259	$4,824,256
304	$14,573	$77,686	$92,259	$4,746,570
305	$14,339	$77,921	$92,259	$4,668,650
306	$14,103	$78,156	$92,259	$4,590,494
307	$13,867	$78,392	$92,259	$4,512,102
308	$13,630	$78,629	$92,259	$4,433,473
309	$13,393	$78,866	$92,259	$4,354,607
310	$13,155	$79,105	$92,259	$4,275,502
311	$12,916	$79,344	$92,259	$4,196,158
312	$12,676	$79,583	$92,259	$4,116,575

第26年供款共

$1,107,110

第26年利息

$167,772

第26年共還本金

$939,338

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,435	$79,824	$92,259	$4,036,751
314	$12,194	$80,065	$92,259	$3,956,687
315	$11,952	$80,307	$92,259	$3,876,380
316	$11,710	$80,549	$92,259	$3,795,831
317	$11,467	$80,793	$92,259	$3,715,038
318	$11,223	$81,037	$92,259	$3,634,001
319	$10,978	$81,281	$92,259	$3,552,720
320	$10,732	$81,527	$92,259	$3,471,193
321	$10,486	$81,773	$92,259	$3,389,420
322	$10,239	$82,020	$92,259	$3,307,399
323	$9,991	$82,268	$92,259	$3,225,131
324	$9,743	$82,517	$92,259	$3,142,615

第27年供款共

$1,107,110

第27年利息

$133,150

第27年共還本金

$973,960

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,493	$82,766	$92,259	$3,059,849
326	$9,243	$83,016	$92,259	$2,976,833
327	$8,993	$83,267	$92,259	$2,893,566
328	$8,741	$83,518	$92,259	$2,810,048
329	$8,489	$83,770	$92,259	$2,726,277
330	$8,236	$84,024	$92,259	$2,642,254
331	$7,982	$84,277	$92,259	$2,557,977
332	$7,727	$84,532	$92,259	$2,473,445
333	$7,472	$84,787	$92,259	$2,388,657
334	$7,216	$85,043	$92,259	$2,303,614
335	$6,959	$85,300	$92,259	$2,218,313
336	$6,701	$85,558	$92,259	$2,132,755

第28年供款共

$1,107,110

第28年利息

$97,251

第28年共還本金

$1,009,859

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,443	$85,816	$92,259	$2,046,939
338	$6,183	$86,076	$92,259	$1,960,863
339	$5,923	$86,336	$92,259	$1,874,528
340	$5,663	$86,597	$92,259	$1,787,931
341	$5,401	$86,858	$92,259	$1,701,073
342	$5,139	$87,121	$92,259	$1,613,952
343	$4,875	$87,384	$92,259	$1,526,569
344	$4,612	$87,648	$92,259	$1,438,921
345	$4,347	$87,912	$92,259	$1,351,009
346	$4,081	$88,178	$92,259	$1,262,831
347	$3,815	$88,444	$92,259	$1,174,386
348	$3,548	$88,712	$92,259	$1,085,675

第29年供款共

$1,107,110

第29年利息

$60,029

第29年共還本金

$1,047,081

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,280	$88,980	$92,259	$996,695
350	$3,011	$89,248	$92,259	$907,447
351	$2,741	$89,518	$92,259	$817,929
352	$2,471	$89,788	$92,259	$728,140
353	$2,200	$90,060	$92,259	$638,081
354	$1,928	$90,332	$92,259	$547,749
355	$1,655	$90,605	$92,259	$457,145
356	$1,381	$90,878	$92,259	$366,266
357	$1,106	$91,153	$92,259	$275,114
358	$831	$91,428	$92,259	$183,686
359	$555	$91,704	$92,259	$91,981
360	$278	$91,981	$92,259	$0

第30年供款共

$1,107,110

第30年利息

$21,436

第30年共還本金

$1,085,675

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$21,313,305

免責聲明

筍盤推介

按揭保險費
info