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$20,975,664

每月供款
$92,100

首期

$-12,510,000

總貸款額

$20,510,000

總利息

$12,645,664

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-12,180,000

按月供比率計算

$184,198

置業成本總預算

HK$-12,180,000

首期

$-12,510,000
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

$184,198

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

沙田晉名峰

thumb_up

開陽景觀連車位大量荀盤快約

實

612 呎

@13,072

建

756 呎

@10,582

local_fire_department 至HIT

售$800 萬

實

612 呎

@13,072

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑東南高層977則皇,雅裝即住,歡迎參觀

thumb_up

聽濤雅苑****東南高層977則皇,雅裝即住,歡迎參觀****

實

788 呎

@11,421

建

977 呎

@9,212

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$900 萬

實

788 呎

@11,421

建

977 呎

@9,212

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

西貢逸瓏海滙第

thumb_up

逸瓏海滙

實

586 呎

@14,300

local_fire_department 至HIT

售$838 萬

實

586 呎

@14,300

售$838 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,661

建

718 呎

@10,446

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$750 萬

實

549 呎

@13,661

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 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

牛池灣曉暉花園第05座

thumb_up

半山高層單邊樓皇-極罕之選

實

686 呎

@12,391

建

895 呎

@9,497

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$850 萬

實

686 呎

@12,391

建

895 呎

@9,497

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 萬

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

@12,058

建

736 呎

@10,190

local_offer 低水筍價

售$750 萬

實

622 呎

@12,058

建

736 呎

@10,190

售$750 萬

local_offer 低水筍價

馬鞍山泓碧

thumb_up

獨家代理,全新屋苑,內園清靜

實

511 呎

@15,264

verified 首置必買 pets 愛竉必選

售$780 萬

實

511 呎

@15,264

售$780 萬

verified 首置必買 pets 愛竉必選

馬鞍山銀湖天峰第07座

thumb_up

銀湖天峰開揚2房

實

564 呎

@14,184

建

739 呎

@10,825

local_fire_department 至HIT

售$800 萬

實

564 呎

@14,184

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

逸瓏海滙2房半

實

586 呎

@13,140

local_offer 低水筍價 verified 首置必買

售$770 萬

實

586 呎

@13,140

售$770 萬

local_offer 低水筍價 verified 首置必買

馬鞍山馬鞍山中心第03座

thumb_up

馬鞍山中心第03座

實

541 呎

@13,678

建

727 呎

@10,179

local_fire_department 至HIT

售$740 萬

實

541 呎

@13,678

建

727 呎

@10,179

售$740 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$122,751	$94,324	$77,297	$65,968
1.500	$127,314	$98,970	$82,027	$70,784
2.000	$131,984	$103,757	$86,933	$75,809
2.500	$136,758	$108,683	$92,011	$81,039
3.000	$141,638	$113,748	$97,261	$86,471
3.500	$146,622	$118,950	$102,678	$92,099
4.000	$151,710	$124,287	$108,259	$97,918
4.500	$156,900	$129,756	$114,001	$103,921
5.000	$162,192	$135,357	$119,899	$110,102
5.500	$167,584	$141,086	$125,949	$116,454
6.000	$173,075	$146,940	$132,146	$122,968

每月供款$92,100

年期

30年

貸款金額

$20,510,000

總利息

$12,645,664

總貸款連利息

$33,155,664

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$59,821	$32,278	$92,099	$20,477,722
2	$59,727	$32,372	$92,099	$20,445,349
3	$59,632	$32,467	$92,099	$20,412,883
4	$59,538	$32,561	$92,099	$20,380,321
5	$59,443	$32,656	$92,099	$20,347,665
6	$59,347	$32,752	$92,099	$20,314,913
7	$59,252	$32,847	$92,099	$20,282,066
8	$59,156	$32,943	$92,099	$20,249,123
9	$59,060	$33,039	$92,099	$20,216,084
10	$58,964	$33,135	$92,099	$20,182,948
11	$58,867	$33,232	$92,099	$20,149,716
12	$58,770	$33,329	$92,099	$20,116,387

第1年供款共

$1,105,189

第1年利息

$711,576

第1年共還本金

$393,613

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$58,673	$33,426	$92,099	$20,082,961
14	$58,575	$33,524	$92,099	$20,049,437
15	$58,478	$33,622	$92,099	$20,015,815
16	$58,379	$33,720	$92,099	$19,982,096
17	$58,281	$33,818	$92,099	$19,948,278
18	$58,182	$33,917	$92,099	$19,914,361
19	$58,084	$34,016	$92,099	$19,880,346
20	$57,984	$34,115	$92,099	$19,846,231
21	$57,885	$34,214	$92,099	$19,812,017
22	$57,785	$34,314	$92,099	$19,777,703
23	$57,685	$34,414	$92,099	$19,743,289
24	$57,585	$34,514	$92,099	$19,708,774

第2年供款共

$1,105,189

第2年利息

$697,576

第2年共還本金

$407,613

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$57,484	$34,615	$92,099	$19,674,159
26	$57,383	$34,716	$92,099	$19,639,443
27	$57,282	$34,817	$92,099	$19,604,625
28	$57,180	$34,919	$92,099	$19,569,707
29	$57,078	$35,021	$92,099	$19,534,686
30	$56,976	$35,123	$92,099	$19,499,563
31	$56,874	$35,225	$92,099	$19,464,338
32	$56,771	$35,328	$92,099	$19,429,009
33	$56,668	$35,431	$92,099	$19,393,578
34	$56,565	$35,534	$92,099	$19,358,044
35	$56,461	$35,638	$92,099	$19,322,406
36	$56,357	$35,742	$92,099	$19,286,664

第3年供款共

$1,105,189

第3年利息

$683,078

第3年共還本金

$422,110

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$56,253	$35,846	$92,099	$19,250,817
38	$56,148	$35,951	$92,099	$19,214,867
39	$56,043	$36,056	$92,099	$19,178,811
40	$55,938	$36,161	$92,099	$19,142,650
41	$55,833	$36,266	$92,099	$19,106,384
42	$55,727	$36,372	$92,099	$19,070,012
43	$55,621	$36,478	$92,099	$19,033,533
44	$55,514	$36,585	$92,099	$18,996,949
45	$55,408	$36,691	$92,099	$18,960,258
46	$55,301	$36,798	$92,099	$18,923,459
47	$55,193	$36,906	$92,099	$18,886,554
48	$55,086	$37,013	$92,099	$18,849,540

第4年供款共

$1,105,189

第4年利息

$668,065

第4年共還本金

$437,123

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$54,978	$37,121	$92,099	$18,812,419
50	$54,870	$37,230	$92,099	$18,775,190
51	$54,761	$37,338	$92,099	$18,737,851
52	$54,652	$37,447	$92,099	$18,700,404
53	$54,543	$37,556	$92,099	$18,662,848
54	$54,433	$37,666	$92,099	$18,625,182
55	$54,323	$37,776	$92,099	$18,587,407
56	$54,213	$37,886	$92,099	$18,549,521
57	$54,103	$37,996	$92,099	$18,511,525
58	$53,992	$38,107	$92,099	$18,473,418
59	$53,881	$38,218	$92,099	$18,435,199
60	$53,769	$38,330	$92,099	$18,396,870

第5年供款共

$1,105,189

第5年利息

$652,518

第5年共還本金

$452,671

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$53,658	$38,442	$92,099	$18,358,428
62	$53,545	$38,554	$92,099	$18,319,874
63	$53,433	$38,666	$92,099	$18,281,208
64	$53,320	$38,779	$92,099	$18,242,429
65	$53,207	$38,892	$92,099	$18,203,537
66	$53,094	$39,005	$92,099	$18,164,532
67	$52,980	$39,119	$92,099	$18,125,413
68	$52,866	$39,233	$92,099	$18,086,180
69	$52,751	$39,348	$92,099	$18,046,832
70	$52,637	$39,462	$92,099	$18,007,369
71	$52,521	$39,578	$92,099	$17,967,792
72	$52,406	$39,693	$92,099	$17,928,099

第6年供款共

$1,105,189

第6年利息

$636,418

第6年共還本金

$468,771

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$52,290	$39,809	$92,099	$17,888,290
74	$52,174	$39,925	$92,099	$17,848,365
75	$52,058	$40,041	$92,099	$17,808,324
76	$51,941	$40,158	$92,099	$17,768,166
77	$51,824	$40,275	$92,099	$17,727,890
78	$51,706	$40,393	$92,099	$17,687,498
79	$51,589	$40,511	$92,099	$17,646,987
80	$51,470	$40,629	$92,099	$17,606,359
81	$51,352	$40,747	$92,099	$17,565,611
82	$51,233	$40,866	$92,099	$17,524,745
83	$51,114	$40,985	$92,099	$17,483,760
84	$50,994	$41,105	$92,099	$17,442,655

第7年供款共

$1,105,189

第7年利息

$619,745

第7年共還本金

$485,444

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$50,874	$41,225	$92,099	$17,401,431
86	$50,754	$41,345	$92,099	$17,360,086
87	$50,634	$41,465	$92,099	$17,318,620
88	$50,513	$41,586	$92,099	$17,277,034
89	$50,391	$41,708	$92,099	$17,235,326
90	$50,270	$41,829	$92,099	$17,193,497
91	$50,148	$41,951	$92,099	$17,151,545
92	$50,025	$42,074	$92,099	$17,109,472
93	$49,903	$42,196	$92,099	$17,067,275
94	$49,780	$42,320	$92,099	$17,024,956
95	$49,656	$42,443	$92,099	$16,982,513
96	$49,532	$42,567	$92,099	$16,939,946

第8年供款共

$1,105,189

第8年利息

$602,480

第8年共還本金

$502,709

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$49,408	$42,691	$92,099	$16,897,255
98	$49,284	$42,815	$92,099	$16,854,440
99	$49,159	$42,940	$92,099	$16,811,500
100	$49,034	$43,066	$92,099	$16,768,434
101	$48,908	$43,191	$92,099	$16,725,243
102	$48,782	$43,317	$92,099	$16,681,926
103	$48,656	$43,443	$92,099	$16,638,482
104	$48,529	$43,570	$92,099	$16,594,912
105	$48,402	$43,697	$92,099	$16,551,215
106	$48,274	$43,825	$92,099	$16,507,390
107	$48,147	$43,953	$92,099	$16,463,438
108	$48,018	$44,081	$92,099	$16,419,357

第9年供款共

$1,105,189

第9年利息

$584,600

第9年共還本金

$520,589

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$47,890	$44,209	$92,099	$16,375,148
110	$47,761	$44,338	$92,099	$16,330,809
111	$47,632	$44,468	$92,099	$16,286,342
112	$47,502	$44,597	$92,099	$16,241,745
113	$47,372	$44,727	$92,099	$16,197,017
114	$47,241	$44,858	$92,099	$16,152,160
115	$47,110	$44,989	$92,099	$16,107,171
116	$46,979	$45,120	$92,099	$16,062,051
117	$46,848	$45,251	$92,099	$16,016,800
118	$46,716	$45,383	$92,099	$15,971,416
119	$46,583	$45,516	$92,099	$15,925,901
120	$46,451	$45,649	$92,099	$15,880,252

第10年供款共

$1,105,189

第10年利息

$566,084

第10年共還本金

$539,105

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$46,317	$45,782	$92,099	$15,834,470
122	$46,184	$45,915	$92,099	$15,788,555
123	$46,050	$46,049	$92,099	$15,742,506
124	$45,916	$46,183	$92,099	$15,696,323
125	$45,781	$46,318	$92,099	$15,650,005
126	$45,646	$46,453	$92,099	$15,603,551
127	$45,510	$46,589	$92,099	$15,556,963
128	$45,374	$46,725	$92,099	$15,510,238
129	$45,238	$46,861	$92,099	$15,463,377
130	$45,102	$46,998	$92,099	$15,416,380
131	$44,964	$47,135	$92,099	$15,369,245
132	$44,827	$47,272	$92,099	$15,321,973

第11年供款共

$1,105,189

第11年利息

$546,910

第11年共還本金

$558,279

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$44,689	$47,410	$92,099	$15,274,563
134	$44,551	$47,548	$92,099	$15,227,015
135	$44,412	$47,687	$92,099	$15,179,328
136	$44,273	$47,826	$92,099	$15,131,502
137	$44,134	$47,966	$92,099	$15,083,536
138	$43,994	$48,105	$92,099	$15,035,431
139	$43,853	$48,246	$92,099	$14,987,185
140	$43,713	$48,386	$92,099	$14,938,799
141	$43,571	$48,528	$92,099	$14,890,271
142	$43,430	$48,669	$92,099	$14,841,602
143	$43,288	$48,811	$92,099	$14,792,791
144	$43,146	$48,953	$92,099	$14,743,837

第12年供款共

$1,105,189

第12年利息

$527,053

第12年共還本金

$578,135

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$43,003	$49,096	$92,099	$14,694,741
146	$42,860	$49,239	$92,099	$14,645,502
147	$42,716	$49,383	$92,099	$14,596,119
148	$42,572	$49,527	$92,099	$14,546,592
149	$42,428	$49,672	$92,099	$14,496,920
150	$42,283	$49,816	$92,099	$14,447,104
151	$42,137	$49,962	$92,099	$14,397,142
152	$41,992	$50,107	$92,099	$14,347,035
153	$41,846	$50,254	$92,099	$14,296,781
154	$41,699	$50,400	$92,099	$14,246,381
155	$41,552	$50,547	$92,099	$14,195,834
156	$41,405	$50,695	$92,099	$14,145,140

第13年供款共

$1,105,189

第13年利息

$506,491

第13年共還本金

$598,698

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$41,257	$50,842	$92,099	$14,094,297
158	$41,108	$50,991	$92,099	$14,043,306
159	$40,960	$51,139	$92,099	$13,992,167
160	$40,810	$51,289	$92,099	$13,940,878
161	$40,661	$51,438	$92,099	$13,889,440
162	$40,511	$51,588	$92,099	$13,837,852
163	$40,360	$51,739	$92,099	$13,786,113
164	$40,209	$51,890	$92,099	$13,734,224
165	$40,058	$52,041	$92,099	$13,682,183
166	$39,906	$52,193	$92,099	$13,629,990
167	$39,754	$52,345	$92,099	$13,577,645
168	$39,601	$52,498	$92,099	$13,525,148

第14年供款共

$1,105,189

第14年利息

$485,197

第14年共還本金

$619,992

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$39,448	$52,651	$92,099	$13,472,497
170	$39,295	$52,804	$92,099	$13,419,693
171	$39,141	$52,958	$92,099	$13,366,734
172	$38,986	$53,113	$92,099	$13,313,622
173	$38,831	$53,268	$92,099	$13,260,354
174	$38,676	$53,423	$92,099	$13,206,931
175	$38,520	$53,579	$92,099	$13,153,352
176	$38,364	$53,735	$92,099	$13,099,617
177	$38,207	$53,892	$92,099	$13,045,725
178	$38,050	$54,049	$92,099	$12,991,676
179	$37,892	$54,207	$92,099	$12,937,469
180	$37,734	$54,365	$92,099	$12,883,105

第15年供款共

$1,105,189

第15年利息

$463,146

第15年共還本金

$642,043

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$37,576	$54,523	$92,099	$12,828,581
182	$37,417	$54,682	$92,099	$12,773,899
183	$37,257	$54,842	$92,099	$12,719,057
184	$37,097	$55,002	$92,099	$12,664,055
185	$36,937	$55,162	$92,099	$12,608,893
186	$36,776	$55,323	$92,099	$12,553,570
187	$36,615	$55,484	$92,099	$12,498,085
188	$36,453	$55,646	$92,099	$12,442,439
189	$36,290	$55,809	$92,099	$12,386,630
190	$36,128	$55,971	$92,099	$12,330,659
191	$35,964	$56,135	$92,099	$12,274,524
192	$35,801	$56,298	$92,099	$12,218,226

第16年供款共

$1,105,189

第16年利息

$440,310

第16年共還本金

$664,879

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$35,636	$56,463	$92,099	$12,161,763
194	$35,472	$56,627	$92,099	$12,105,136
195	$35,307	$56,792	$92,099	$12,048,344
196	$35,141	$56,958	$92,099	$11,991,386
197	$34,975	$57,124	$92,099	$11,934,262
198	$34,808	$57,291	$92,099	$11,876,971
199	$34,641	$57,458	$92,099	$11,819,513
200	$34,474	$57,625	$92,099	$11,761,887
201	$34,306	$57,794	$92,099	$11,704,094
202	$34,137	$57,962	$92,099	$11,646,132
203	$33,968	$58,131	$92,099	$11,588,000
204	$33,798	$58,301	$92,099	$11,529,700

第17年供款共

$1,105,189

第17年利息

$416,662

第17年共還本金

$688,526

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$33,628	$58,471	$92,099	$11,471,229
206	$33,458	$58,641	$92,099	$11,412,588
207	$33,287	$58,812	$92,099	$11,353,775
208	$33,115	$58,984	$92,099	$11,294,791
209	$32,943	$59,156	$92,099	$11,235,635
210	$32,771	$59,328	$92,099	$11,176,307
211	$32,598	$59,502	$92,099	$11,116,805
212	$32,424	$59,675	$92,099	$11,057,130
213	$32,250	$59,849	$92,099	$10,997,281
214	$32,075	$60,024	$92,099	$10,937,258
215	$31,900	$60,199	$92,099	$10,877,059
216	$31,725	$60,374	$92,099	$10,816,685

第18年供款共

$1,105,189

第18年利息

$392,174

第18年共還本金

$713,015

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$31,549	$60,550	$92,099	$10,756,134
218	$31,372	$60,727	$92,099	$10,695,407
219	$31,195	$60,904	$92,099	$10,634,503
220	$31,017	$61,082	$92,099	$10,573,421
221	$30,839	$61,260	$92,099	$10,512,161
222	$30,660	$61,439	$92,099	$10,450,723
223	$30,481	$61,618	$92,099	$10,389,105
224	$30,302	$61,798	$92,099	$10,327,308
225	$30,121	$61,978	$92,099	$10,265,330
226	$29,941	$62,159	$92,099	$10,203,171
227	$29,759	$62,340	$92,099	$10,140,831
228	$29,577	$62,522	$92,099	$10,078,310

第19年供款共

$1,105,189

第19年利息

$366,814

第19年共還本金

$738,375

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$29,395	$62,704	$92,099	$10,015,606
230	$29,212	$62,887	$92,099	$9,952,719
231	$29,029	$63,070	$92,099	$9,889,649
232	$28,845	$63,254	$92,099	$9,826,394
233	$28,660	$63,439	$92,099	$9,762,956
234	$28,475	$63,624	$92,099	$9,699,332
235	$28,290	$63,809	$92,099	$9,635,522
236	$28,104	$63,995	$92,099	$9,571,527
237	$27,917	$64,182	$92,099	$9,507,345
238	$27,730	$64,369	$92,099	$9,442,976
239	$27,542	$64,557	$92,099	$9,378,419
240	$27,354	$64,745	$92,099	$9,313,673

第20年供款共

$1,105,189

第20年利息

$340,552

第20年共還本金

$764,637

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$27,165	$64,934	$92,099	$9,248,739
242	$26,975	$65,124	$92,099	$9,183,615
243	$26,786	$65,314	$92,099	$9,118,302
244	$26,595	$65,504	$92,099	$9,052,798
245	$26,404	$65,695	$92,099	$8,987,103
246	$26,212	$65,887	$92,099	$8,921,216
247	$26,020	$66,079	$92,099	$8,855,137
248	$25,827	$66,272	$92,099	$8,788,866
249	$25,634	$66,465	$92,099	$8,722,401
250	$25,440	$66,659	$92,099	$8,655,742
251	$25,246	$66,853	$92,099	$8,588,889
252	$25,051	$67,048	$92,099	$8,521,841

第21年供款共

$1,105,189

第21年利息

$313,356

第21年共還本金

$791,832

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,855	$67,244	$92,099	$8,454,597
254	$24,659	$67,440	$92,099	$8,387,157
255	$24,463	$67,637	$92,099	$8,319,521
256	$24,265	$67,834	$92,099	$8,251,687
257	$24,067	$68,032	$92,099	$8,183,655
258	$23,869	$68,230	$92,099	$8,115,425
259	$23,670	$68,429	$92,099	$8,046,996
260	$23,470	$68,629	$92,099	$7,978,368
261	$23,270	$68,829	$92,099	$7,909,539
262	$23,069	$69,030	$92,099	$7,840,509
263	$22,868	$69,231	$92,099	$7,771,278
264	$22,666	$69,433	$92,099	$7,701,845

第22年供款共

$1,105,189

第22年利息

$285,193

第22年共還本金

$819,995

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$22,464	$69,635	$92,099	$7,632,210
266	$22,261	$69,838	$92,099	$7,562,372
267	$22,057	$70,042	$92,099	$7,492,329
268	$21,853	$70,246	$92,099	$7,422,083
269	$21,648	$70,451	$92,099	$7,351,632
270	$21,442	$70,657	$92,099	$7,280,975
271	$21,236	$70,863	$92,099	$7,210,112
272	$21,029	$71,070	$92,099	$7,139,042
273	$20,822	$71,277	$92,099	$7,067,766
274	$20,614	$71,485	$92,099	$6,996,281
275	$20,406	$71,693	$92,099	$6,924,588
276	$20,197	$71,902	$92,099	$6,852,685

第23年供款共

$1,105,189

第23年利息

$256,029

第23年共還本金

$849,160

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,987	$72,112	$92,099	$6,780,573
278	$19,777	$72,322	$92,099	$6,708,251
279	$19,566	$72,533	$92,099	$6,635,717
280	$19,354	$72,745	$92,099	$6,562,973
281	$19,142	$72,957	$92,099	$6,490,015
282	$18,929	$73,170	$92,099	$6,416,846
283	$18,716	$73,383	$92,099	$6,343,462
284	$18,502	$73,597	$92,099	$6,269,865
285	$18,287	$73,812	$92,099	$6,196,053
286	$18,072	$74,027	$92,099	$6,122,026
287	$17,856	$74,243	$92,099	$6,047,783
288	$17,639	$74,460	$92,099	$5,973,323

第24年供款共

$1,105,189

第24年利息

$225,827

第24年共還本金

$879,362

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,422	$74,677	$92,099	$5,898,646
290	$17,204	$74,895	$92,099	$5,823,751
291	$16,986	$75,113	$92,099	$5,748,638
292	$16,767	$75,332	$92,099	$5,673,306
293	$16,547	$75,552	$92,099	$5,597,754
294	$16,327	$75,772	$92,099	$5,521,982
295	$16,106	$75,993	$92,099	$5,445,989
296	$15,884	$76,215	$92,099	$5,369,774
297	$15,662	$76,437	$92,099	$5,293,336
298	$15,439	$76,660	$92,099	$5,216,676
299	$15,215	$76,884	$92,099	$5,139,793
300	$14,991	$77,108	$92,099	$5,062,685

第25年供款共

$1,105,189

第25年利息

$194,550

第25年共還本金

$910,638

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,766	$77,333	$92,099	$4,985,352
302	$14,541	$77,558	$92,099	$4,907,793
303	$14,314	$77,785	$92,099	$4,830,008
304	$14,088	$78,012	$92,099	$4,751,997
305	$13,860	$78,239	$92,099	$4,673,758
306	$13,632	$78,467	$92,099	$4,595,291
307	$13,403	$78,696	$92,099	$4,516,594
308	$13,173	$78,926	$92,099	$4,437,669
309	$12,943	$79,156	$92,099	$4,358,513
310	$12,712	$79,387	$92,099	$4,279,126
311	$12,481	$79,618	$92,099	$4,199,508
312	$12,249	$79,851	$92,099	$4,119,657

第26年供款共

$1,105,189

第26年利息

$162,162

第26年共還本金

$943,027

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,016	$80,083	$92,099	$4,039,574
314	$11,782	$80,317	$92,099	$3,959,257
315	$11,548	$80,551	$92,099	$3,878,706
316	$11,313	$80,786	$92,099	$3,797,920
317	$11,077	$81,022	$92,099	$3,716,898
318	$10,841	$81,258	$92,099	$3,635,640
319	$10,604	$81,495	$92,099	$3,554,145
320	$10,366	$81,733	$92,099	$3,472,412
321	$10,128	$81,971	$92,099	$3,390,441
322	$9,889	$82,210	$92,099	$3,308,230
323	$9,649	$82,450	$92,099	$3,225,780
324	$9,409	$82,691	$92,099	$3,143,090

第27年供款共

$1,105,189

第27年利息

$128,621

第27年共還本金

$976,568

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,167	$82,932	$92,099	$3,060,158
326	$8,925	$83,174	$92,099	$2,976,984
327	$8,683	$83,416	$92,099	$2,893,568
328	$8,440	$83,659	$92,099	$2,809,909
329	$8,196	$83,903	$92,099	$2,726,005
330	$7,951	$84,148	$92,099	$2,641,857
331	$7,705	$84,394	$92,099	$2,557,463
332	$7,459	$84,640	$92,099	$2,472,824
333	$7,212	$84,887	$92,099	$2,387,937
334	$6,965	$85,134	$92,099	$2,302,803
335	$6,717	$85,383	$92,099	$2,217,420
336	$6,467	$85,632	$92,099	$2,131,788

第28年供款共

$1,105,189

第28年利息

$93,888

第28年共還本金

$1,011,301

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,218	$85,881	$92,099	$2,045,907
338	$5,967	$86,132	$92,099	$1,959,775
339	$5,716	$86,383	$92,099	$1,873,392
340	$5,464	$86,635	$92,099	$1,786,757
341	$5,211	$86,888	$92,099	$1,699,870
342	$4,958	$87,141	$92,099	$1,612,728
343	$4,704	$87,395	$92,099	$1,525,333
344	$4,449	$87,650	$92,099	$1,437,683
345	$4,193	$87,906	$92,099	$1,349,777
346	$3,937	$88,162	$92,099	$1,261,615
347	$3,680	$88,419	$92,099	$1,173,196
348	$3,422	$88,677	$92,099	$1,084,518

第29年供款共

$1,105,189

第29年利息

$57,919

第29年共還本金

$1,047,270

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,163	$88,936	$92,099	$995,582
350	$2,904	$89,195	$92,099	$906,387
351	$2,644	$89,455	$92,099	$816,932
352	$2,383	$89,716	$92,099	$727,215
353	$2,121	$89,978	$92,099	$637,237
354	$1,859	$90,240	$92,099	$546,997
355	$1,595	$90,504	$92,099	$456,493
356	$1,331	$90,768	$92,099	$365,726
357	$1,067	$91,032	$92,099	$274,693
358	$801	$91,298	$92,099	$183,395
359	$535	$91,564	$92,099	$91,831
360	$268	$91,831	$92,099	$0

第30年供款共

$1,105,189

第30年利息

$20,670

第30年共還本金

$1,084,518

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$20,975,664

免責聲明

筍盤推介

按揭保險費
info