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$22,063,709

每月供款
$100,024

首期

$-14,274,700

總貸款額

$22,274,700

總利息

$13,733,709

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-13,944,700

按月供比率計算

$200,047

置業成本總預算

HK$-13,944,700

首期

$-14,274,700
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

$200,047

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

沙田濱景花園

thumb_up

河景~靚裝修~可約睇樓

實

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$768 萬

實

543 呎

@14,144

建

659 呎

@11,654

售$768 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

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

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑-大兩房-內園池景

實

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT

售$720 萬

實

526 呎

@13,688

建

656 呎

@10,976

售$720 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

玖瓏山**2房*山景*環境清幽私穩度高**新九肚山**樓齡新**

實

660 呎

@12,879

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

售$850 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

富豪大宅靚則大廳大主人房

實

1,093 呎

@8,234

建

1,498 呎

@6,008

local_offer 低水筍價

售$900 萬

實

1,093 呎

@8,234

建

1,498 呎

@6,008

售$900 萬

local_offer 低水筍價

馬鞍山新港城 K座

thumb_up

馬鞍山新港城

實

551 呎

@13,067

建

750 呎

@9,600

local_fire_department 至HIT

售$720 萬

實

551 呎

@13,067

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

風水屋連靚車位~住到風生水起~👍

實

831 呎

@9,025

建

1,125 呎

@6,667

hotel_class 樓王

售$750 萬

實

831 呎

@9,025

建

1,125 呎

@6,667

售$750 萬

hotel_class 樓王

馬鞍山迎海第04期駿岸第07座

thumb_up

高層靚位

實

514 呎

@14,591

pets 愛竉必選

售$750 萬

實

514 呎

@14,591

售$750 萬

pets 愛竉必選

馬鞍山迎海第02期星灣第19座

thumb_up

迎海

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

沙田晉名峰

thumb_up

環境幽靜開揚山景實用兩房連車位

實

602 呎

@14,784

建

756 呎

@11,772

local_fire_department 至HIT local_offer 低水筍價

售$890 萬

實

602 呎

@14,784

建

756 呎

@11,772

售$890 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海第03期星灣御第22座

thumb_up

特色單位 (已租)

實

480 呎

@14,583

local_fire_department 至HIT

售$700 萬

實

480 呎

@14,583

售$700 萬

local_fire_department 至HIT

西貢對面海

thumb_up

西貢近市海景村屋連天台

建

700 呎

@12,143

directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$850 萬

建

700 呎

@12,143

售$850 萬

directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$133,313	$102,440	$83,947	$71,644
1.500	$138,269	$107,486	$89,085	$76,874
2.000	$143,340	$112,684	$94,412	$82,332
2.500	$148,525	$118,034	$99,928	$88,012
3.000	$153,825	$123,535	$105,629	$93,911
3.500	$159,238	$129,184	$111,512	$100,023
4.000	$164,763	$134,980	$117,574	$106,343
4.500	$170,400	$140,921	$123,810	$112,863
5.000	$176,147	$147,003	$130,216	$119,575
5.500	$182,003	$153,225	$136,786	$126,473
6.000	$187,967	$159,583	$143,516	$133,548

每月供款$100,024

年期

30年

貸款金額

$22,274,700

總利息

$13,733,709

總貸款連利息

$36,008,409

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$64,968	$35,055	$100,023	$22,239,645
2	$64,866	$35,158	$100,023	$22,204,487
3	$64,763	$35,260	$100,023	$22,169,227
4	$64,660	$35,363	$100,023	$22,133,863
5	$64,557	$35,466	$100,023	$22,098,397
6	$64,454	$35,570	$100,023	$22,062,827
7	$64,350	$35,673	$100,023	$22,027,154
8	$64,246	$35,777	$100,023	$21,991,377
9	$64,142	$35,882	$100,023	$21,955,495
10	$64,037	$35,986	$100,023	$21,919,508
11	$63,932	$36,091	$100,023	$21,883,417
12	$63,827	$36,197	$100,023	$21,847,220

第1年供款共

$1,200,280

第1年利息

$772,800

第1年共還本金

$427,480

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$63,721	$36,302	$100,023	$21,810,918
14	$63,615	$36,408	$100,023	$21,774,510
15	$63,509	$36,514	$100,023	$21,737,995
16	$63,402	$36,621	$100,023	$21,701,374
17	$63,296	$36,728	$100,023	$21,664,647
18	$63,189	$36,835	$100,023	$21,627,812
19	$63,081	$36,942	$100,023	$21,590,870
20	$62,973	$37,050	$100,023	$21,553,820
21	$62,865	$37,158	$100,023	$21,516,662
22	$62,757	$37,266	$100,023	$21,479,395
23	$62,648	$37,375	$100,023	$21,442,020
24	$62,539	$37,484	$100,023	$21,404,536

第2年供款共

$1,200,280

第2年利息

$757,596

第2年共還本金

$442,684

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$62,430	$37,593	$100,023	$21,366,942
26	$62,320	$37,703	$100,023	$21,329,239
27	$62,210	$37,813	$100,023	$21,291,426
28	$62,100	$37,923	$100,023	$21,253,503
29	$61,989	$38,034	$100,023	$21,215,469
30	$61,878	$38,145	$100,023	$21,177,324
31	$61,767	$38,256	$100,023	$21,139,068
32	$61,656	$38,368	$100,023	$21,100,700
33	$61,544	$38,480	$100,023	$21,062,220
34	$61,431	$38,592	$100,023	$21,023,629
35	$61,319	$38,704	$100,023	$20,984,924
36	$61,206	$38,817	$100,023	$20,946,107

第3年供款共

$1,200,280

第3年利息

$741,851

第3年共還本金

$458,429

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$61,093	$38,931	$100,023	$20,907,176
38	$60,979	$39,044	$100,023	$20,868,132
39	$60,865	$39,158	$100,023	$20,828,974
40	$60,751	$39,272	$100,023	$20,789,702
41	$60,637	$39,387	$100,023	$20,750,315
42	$60,522	$39,502	$100,023	$20,710,814
43	$60,407	$39,617	$100,023	$20,671,197
44	$60,291	$39,732	$100,023	$20,631,464
45	$60,175	$39,848	$100,023	$20,591,616
46	$60,059	$39,964	$100,023	$20,551,652
47	$59,942	$40,081	$100,023	$20,511,571
48	$59,825	$40,198	$100,023	$20,471,373

第4年供款共

$1,200,280

第4年利息

$725,546

第4年共還本金

$474,734

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$59,708	$40,315	$100,023	$20,431,058
50	$59,591	$40,433	$100,023	$20,390,625
51	$59,473	$40,551	$100,023	$20,350,074
52	$59,354	$40,669	$100,023	$20,309,405
53	$59,236	$40,788	$100,023	$20,268,617
54	$59,117	$40,907	$100,023	$20,227,711
55	$58,997	$41,026	$100,023	$20,186,685
56	$58,878	$41,146	$100,023	$20,145,540
57	$58,758	$41,266	$100,023	$20,104,274
58	$58,637	$41,386	$100,023	$20,062,888
59	$58,517	$41,507	$100,023	$20,021,382
60	$58,396	$41,628	$100,023	$19,979,754

第5年供款共

$1,200,280

第5年利息

$708,661

第5年共還本金

$491,619

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$58,274	$41,749	$100,023	$19,938,005
62	$58,153	$41,871	$100,023	$19,896,134
63	$58,030	$41,993	$100,023	$19,854,141
64	$57,908	$42,115	$100,023	$19,812,026
65	$57,785	$42,238	$100,023	$19,769,787
66	$57,662	$42,361	$100,023	$19,727,426
67	$57,538	$42,485	$100,023	$19,684,941
68	$57,414	$42,609	$100,023	$19,642,332
69	$57,290	$42,733	$100,023	$19,599,599
70	$57,165	$42,858	$100,023	$19,556,741
71	$57,040	$42,983	$100,023	$19,513,758
72	$56,915	$43,108	$100,023	$19,470,650

第6年供款共

$1,200,280

第6年利息

$691,176

第6年共還本金

$509,104

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$56,789	$43,234	$100,023	$19,427,416
74	$56,663	$43,360	$100,023	$19,384,056
75	$56,537	$43,487	$100,023	$19,340,569
76	$56,410	$43,613	$100,023	$19,296,956
77	$56,283	$43,741	$100,023	$19,253,215
78	$56,155	$43,868	$100,023	$19,209,347
79	$56,027	$43,996	$100,023	$19,165,351
80	$55,899	$44,124	$100,023	$19,121,226
81	$55,770	$44,253	$100,023	$19,076,973
82	$55,641	$44,382	$100,023	$19,032,591
83	$55,512	$44,512	$100,023	$18,988,080
84	$55,382	$44,641	$100,023	$18,943,438

第7年供款共

$1,200,280

第7年利息

$673,069

第7年共還本金

$527,212

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$55,252	$44,772	$100,023	$18,898,666
86	$55,121	$44,902	$100,023	$18,853,764
87	$54,990	$45,033	$100,023	$18,808,731
88	$54,859	$45,165	$100,023	$18,763,566
89	$54,727	$45,296	$100,023	$18,718,270
90	$54,595	$45,428	$100,023	$18,672,842
91	$54,462	$45,561	$100,023	$18,627,281
92	$54,330	$45,694	$100,023	$18,581,587
93	$54,196	$45,827	$100,023	$18,535,760
94	$54,063	$45,961	$100,023	$18,489,799
95	$53,929	$46,095	$100,023	$18,443,704
96	$53,794	$46,229	$100,023	$18,397,475

第8年供款共

$1,200,280

第8年利息

$654,317

第8年共還本金

$545,963

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$53,659	$46,364	$100,023	$18,351,111
98	$53,524	$46,499	$100,023	$18,304,612
99	$53,388	$46,635	$100,023	$18,257,977
100	$53,252	$46,771	$100,023	$18,211,206
101	$53,116	$46,907	$100,023	$18,164,299
102	$52,979	$47,044	$100,023	$18,117,255
103	$52,842	$47,181	$100,023	$18,070,073
104	$52,704	$47,319	$100,023	$18,022,754
105	$52,566	$47,457	$100,023	$17,975,297
106	$52,428	$47,595	$100,023	$17,927,702
107	$52,289	$47,734	$100,023	$17,879,968
108	$52,150	$47,873	$100,023	$17,832,094

第9年供款共

$1,200,280

第9年利息

$634,899

第9年共還本金

$565,381

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$52,010	$48,013	$100,023	$17,784,081
110	$51,870	$48,153	$100,023	$17,735,928
111	$51,730	$48,294	$100,023	$17,687,634
112	$51,589	$48,434	$100,023	$17,639,200
113	$51,448	$48,576	$100,023	$17,590,624
114	$51,306	$48,717	$100,023	$17,541,907
115	$51,164	$48,859	$100,023	$17,493,047
116	$51,021	$49,002	$100,023	$17,444,045
117	$50,878	$49,145	$100,023	$17,394,901
118	$50,735	$49,288	$100,023	$17,345,612
119	$50,591	$49,432	$100,023	$17,296,180
120	$50,447	$49,576	$100,023	$17,246,604

第10年供款共

$1,200,280

第10年利息

$614,790

第10年共還本金

$585,490

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$50,303	$49,721	$100,023	$17,196,883
122	$50,158	$49,866	$100,023	$17,147,018
123	$50,012	$50,011	$100,023	$17,097,006
124	$49,866	$50,157	$100,023	$17,046,849
125	$49,720	$50,303	$100,023	$16,996,546
126	$49,573	$50,450	$100,023	$16,946,096
127	$49,426	$50,597	$100,023	$16,895,499
128	$49,279	$50,745	$100,023	$16,844,754
129	$49,131	$50,893	$100,023	$16,793,861
130	$48,982	$51,041	$100,023	$16,742,820
131	$48,833	$51,190	$100,023	$16,691,630
132	$48,684	$51,339	$100,023	$16,640,290

第11年供款共

$1,200,280

第11年利息

$593,966

第11年共還本金

$606,314

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$48,534	$51,489	$100,023	$16,588,801
134	$48,384	$51,639	$100,023	$16,537,162
135	$48,233	$51,790	$100,023	$16,485,372
136	$48,082	$51,941	$100,023	$16,433,431
137	$47,931	$52,093	$100,023	$16,381,338
138	$47,779	$52,244	$100,023	$16,329,094
139	$47,627	$52,397	$100,023	$16,276,697
140	$47,474	$52,550	$100,023	$16,224,147
141	$47,320	$52,703	$100,023	$16,171,444
142	$47,167	$52,857	$100,023	$16,118,588
143	$47,013	$53,011	$100,023	$16,065,577
144	$46,858	$53,165	$100,023	$16,012,411

第12年供款共

$1,200,280

第12年利息

$572,401

第12年共還本金

$627,879

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$46,703	$53,320	$100,023	$15,959,091
146	$46,547	$53,476	$100,023	$15,905,615
147	$46,391	$53,632	$100,023	$15,851,983
148	$46,235	$53,788	$100,023	$15,798,194
149	$46,078	$53,945	$100,023	$15,744,249
150	$45,921	$54,103	$100,023	$15,690,147
151	$45,763	$54,260	$100,023	$15,635,886
152	$45,605	$54,419	$100,023	$15,581,467
153	$45,446	$54,577	$100,023	$15,526,890
154	$45,287	$54,737	$100,023	$15,472,153
155	$45,127	$54,896	$100,023	$15,417,257
156	$44,967	$55,056	$100,023	$15,362,201

第13年供款共

$1,200,280

第13年利息

$550,070

第13年共還本金

$650,211

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$44,806	$55,217	$100,023	$15,306,984
158	$44,645	$55,378	$100,023	$15,251,606
159	$44,484	$55,540	$100,023	$15,196,066
160	$44,322	$55,701	$100,023	$15,140,365
161	$44,159	$55,864	$100,023	$15,084,501
162	$43,996	$56,027	$100,023	$15,028,474
163	$43,833	$56,190	$100,023	$14,972,284
164	$43,669	$56,354	$100,023	$14,915,930
165	$43,505	$56,519	$100,023	$14,859,411
166	$43,340	$56,683	$100,023	$14,802,728
167	$43,175	$56,849	$100,023	$14,745,879
168	$43,009	$57,015	$100,023	$14,688,864

第14年供款共

$1,200,280

第14年利息

$526,944

第14年共還本金

$673,337

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$42,843	$57,181	$100,023	$14,631,683
170	$42,676	$57,348	$100,023	$14,574,336
171	$42,508	$57,515	$100,023	$14,516,821
172	$42,341	$57,683	$100,023	$14,459,138
173	$42,172	$57,851	$100,023	$14,401,287
174	$42,004	$58,020	$100,023	$14,343,268
175	$41,835	$58,189	$100,023	$14,285,079
176	$41,665	$58,359	$100,023	$14,226,720
177	$41,495	$58,529	$100,023	$14,168,192
178	$41,324	$58,699	$100,023	$14,109,492
179	$41,153	$58,871	$100,023	$14,050,622
180	$40,981	$59,042	$100,023	$13,991,579

第15年供款共

$1,200,280

第15年利息

$502,995

第15年共還本金

$697,285

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$40,809	$59,215	$100,023	$13,932,365
182	$40,636	$59,387	$100,023	$13,872,977
183	$40,463	$59,561	$100,023	$13,813,417
184	$40,289	$59,734	$100,023	$13,753,683
185	$40,115	$59,908	$100,023	$13,693,774
186	$39,940	$60,083	$100,023	$13,633,691
187	$39,765	$60,258	$100,023	$13,573,433
188	$39,589	$60,434	$100,023	$13,512,998
189	$39,413	$60,610	$100,023	$13,452,388
190	$39,236	$60,787	$100,023	$13,391,601
191	$39,059	$60,965	$100,023	$13,330,636
192	$38,881	$61,142	$100,023	$13,269,494

第16年供款共

$1,200,280

第16年利息

$478,195

第16年共還本金

$722,085

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$38,703	$61,321	$100,023	$13,208,173
194	$38,524	$61,500	$100,023	$13,146,674
195	$38,344	$61,679	$100,023	$13,084,995
196	$38,165	$61,859	$100,023	$13,023,136
197	$37,984	$62,039	$100,023	$12,961,097
198	$37,803	$62,220	$100,023	$12,898,877
199	$37,622	$62,402	$100,023	$12,836,475
200	$37,440	$62,584	$100,023	$12,773,891
201	$37,257	$62,766	$100,023	$12,711,125
202	$37,074	$62,949	$100,023	$12,648,176
203	$36,891	$63,133	$100,023	$12,585,043
204	$36,706	$63,317	$100,023	$12,521,726

第17年供款共

$1,200,280

第17年利息

$452,513

第17年共還本金

$747,768

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$36,522	$63,502	$100,023	$12,458,224
206	$36,336	$63,687	$100,023	$12,394,538
207	$36,151	$63,873	$100,023	$12,330,665
208	$35,964	$64,059	$100,023	$12,266,606
209	$35,778	$64,246	$100,023	$12,202,360
210	$35,590	$64,433	$100,023	$12,137,927
211	$35,402	$64,621	$100,023	$12,073,306
212	$35,214	$64,810	$100,023	$12,008,497
213	$35,025	$64,999	$100,023	$11,943,498
214	$34,835	$65,188	$100,023	$11,878,310
215	$34,645	$65,378	$100,023	$11,812,931
216	$34,454	$65,569	$100,023	$11,747,363

第18年供款共

$1,200,280

第18年利息

$425,917

第18年共還本金

$774,364

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$34,263	$65,760	$100,023	$11,681,602
218	$34,071	$65,952	$100,023	$11,615,650
219	$33,879	$66,144	$100,023	$11,549,506
220	$33,686	$66,337	$100,023	$11,483,169
221	$33,493	$66,531	$100,023	$11,416,638
222	$33,299	$66,725	$100,023	$11,349,913
223	$33,104	$66,919	$100,023	$11,282,994
224	$32,909	$67,115	$100,023	$11,215,879
225	$32,713	$67,310	$100,023	$11,148,569
226	$32,517	$67,507	$100,023	$11,081,062
227	$32,320	$67,704	$100,023	$11,013,358
228	$32,122	$67,901	$100,023	$10,945,457

第19年供款共

$1,200,280

第19年利息

$398,375

第19年共還本金

$801,905

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$31,924	$68,099	$100,023	$10,877,358
230	$31,726	$68,298	$100,023	$10,809,060
231	$31,526	$68,497	$100,023	$10,740,563
232	$31,327	$68,697	$100,023	$10,671,867
233	$31,126	$68,897	$100,023	$10,602,970
234	$30,925	$69,098	$100,023	$10,533,872
235	$30,724	$69,300	$100,023	$10,464,572
236	$30,522	$69,502	$100,023	$10,395,070
237	$30,319	$69,704	$100,023	$10,325,366
238	$30,116	$69,908	$100,023	$10,255,458
239	$29,912	$70,112	$100,023	$10,185,347
240	$29,707	$70,316	$100,023	$10,115,031

第20年供款共

$1,200,280

第20年利息

$369,854

第20年共還本金

$830,427

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$29,502	$70,521	$100,023	$10,044,509
242	$29,296	$70,727	$100,023	$9,973,782
243	$29,090	$70,933	$100,023	$9,902,849
244	$28,883	$71,140	$100,023	$9,831,709
245	$28,676	$71,348	$100,023	$9,760,362
246	$28,468	$71,556	$100,023	$9,688,806
247	$28,259	$71,764	$100,023	$9,617,042
248	$28,050	$71,974	$100,023	$9,545,068
249	$27,840	$72,184	$100,023	$9,472,885
250	$27,629	$72,394	$100,023	$9,400,490
251	$27,418	$72,605	$100,023	$9,327,885
252	$27,206	$72,817	$100,023	$9,255,068

第21年供款共

$1,200,280

第21年利息

$340,318

第21年共還本金

$859,962

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$26,994	$73,029	$100,023	$9,182,039
254	$26,781	$73,242	$100,023	$9,108,796
255	$26,567	$73,456	$100,023	$9,035,340
256	$26,353	$73,670	$100,023	$8,961,670
257	$26,138	$73,885	$100,023	$8,887,785
258	$25,923	$74,101	$100,023	$8,813,684
259	$25,707	$74,317	$100,023	$8,739,367
260	$25,490	$74,534	$100,023	$8,664,834
261	$25,272	$74,751	$100,023	$8,590,083
262	$25,054	$74,969	$100,023	$8,515,114
263	$24,836	$75,188	$100,023	$8,439,926
264	$24,616	$75,407	$100,023	$8,364,520

第22年供款共

$1,200,280

第22年利息

$309,732

第22年共還本金

$890,549

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,397	$75,627	$100,023	$8,288,893
266	$24,176	$75,847	$100,023	$8,213,045
267	$23,955	$76,069	$100,023	$8,136,977
268	$23,733	$76,291	$100,023	$8,060,686
269	$23,510	$76,513	$100,023	$7,984,173
270	$23,287	$76,736	$100,023	$7,907,437
271	$23,063	$76,960	$100,023	$7,830,477
272	$22,839	$77,184	$100,023	$7,753,292
273	$22,614	$77,410	$100,023	$7,675,883
274	$22,388	$77,635	$100,023	$7,598,247
275	$22,162	$77,862	$100,023	$7,520,386
276	$21,934	$78,089	$100,023	$7,442,297

第23年供款共

$1,200,280

第23年利息

$278,058

第23年共還本金

$922,223

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$21,707	$78,317	$100,023	$7,363,980
278	$21,478	$78,545	$100,023	$7,285,435
279	$21,249	$78,774	$100,023	$7,206,661
280	$21,019	$79,004	$100,023	$7,127,657
281	$20,789	$79,234	$100,023	$7,048,423
282	$20,558	$79,465	$100,023	$6,968,957
283	$20,326	$79,697	$100,023	$6,889,260
284	$20,094	$79,930	$100,023	$6,809,330
285	$19,861	$80,163	$100,023	$6,729,167
286	$19,627	$80,397	$100,023	$6,648,771
287	$19,392	$80,631	$100,023	$6,568,140
288	$19,157	$80,866	$100,023	$6,487,273

第24年供款共

$1,200,280

第24年利息

$245,257

第24年共還本金

$955,023

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$18,921	$81,102	$100,023	$6,406,171
290	$18,685	$81,339	$100,023	$6,324,833
291	$18,447	$81,576	$100,023	$6,243,257
292	$18,209	$81,814	$100,023	$6,161,443
293	$17,971	$82,052	$100,023	$6,079,390
294	$17,732	$82,292	$100,023	$5,997,098
295	$17,492	$82,532	$100,023	$5,914,567
296	$17,251	$82,773	$100,023	$5,831,794
297	$17,009	$83,014	$100,023	$5,748,780
298	$16,767	$83,256	$100,023	$5,665,524
299	$16,524	$83,499	$100,023	$5,582,025
300	$16,281	$83,742	$100,023	$5,498,283

第25年供款共

$1,200,280

第25年利息

$211,290

第25年共還本金

$988,991

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,037	$83,987	$100,023	$5,414,296
302	$15,792	$84,232	$100,023	$5,330,064
303	$15,546	$84,477	$100,023	$5,245,587
304	$15,300	$84,724	$100,023	$5,160,863
305	$15,053	$84,971	$100,023	$5,075,892
306	$14,805	$85,219	$100,023	$4,990,674
307	$14,556	$85,467	$100,023	$4,905,207
308	$14,307	$85,717	$100,023	$4,819,490
309	$14,057	$85,967	$100,023	$4,733,524
310	$13,806	$86,217	$100,023	$4,647,306
311	$13,555	$86,469	$100,023	$4,560,838
312	$13,302	$86,721	$100,023	$4,474,117

第26年供款共

$1,200,280

第26年利息

$176,114

第26年共還本金

$1,024,166

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,050	$86,974	$100,023	$4,387,143
314	$12,796	$87,228	$100,023	$4,299,915
315	$12,541	$87,482	$100,023	$4,212,433
316	$12,286	$87,737	$100,023	$4,124,696
317	$12,030	$87,993	$100,023	$4,036,703
318	$11,774	$88,250	$100,023	$3,948,454
319	$11,516	$88,507	$100,023	$3,859,947
320	$11,258	$88,765	$100,023	$3,771,181
321	$10,999	$89,024	$100,023	$3,682,157
322	$10,740	$89,284	$100,023	$3,592,874
323	$10,479	$89,544	$100,023	$3,503,329
324	$10,218	$89,805	$100,023	$3,413,524

第27年供款共

$1,200,280

第27年利息

$139,688

第27年共還本金

$1,060,593

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,956	$90,067	$100,023	$3,323,457
326	$9,693	$90,330	$100,023	$3,233,127
327	$9,430	$90,593	$100,023	$3,142,534
328	$9,166	$90,858	$100,023	$3,051,676
329	$8,901	$91,123	$100,023	$2,960,553
330	$8,635	$91,388	$100,023	$2,869,165
331	$8,368	$91,655	$100,023	$2,777,510
332	$8,101	$91,922	$100,023	$2,685,588
333	$7,833	$92,190	$100,023	$2,593,397
334	$7,564	$92,459	$100,023	$2,500,938
335	$7,294	$92,729	$100,023	$2,408,209
336	$7,024	$92,999	$100,023	$2,315,210

第28年供款共

$1,200,280

第28年利息

$101,966

第28年共還本金

$1,098,315

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,753	$93,271	$100,023	$2,221,939
338	$6,481	$93,543	$100,023	$2,128,396
339	$6,208	$93,816	$100,023	$2,034,581
340	$5,934	$94,089	$100,023	$1,940,492
341	$5,660	$94,364	$100,023	$1,846,128
342	$5,385	$94,639	$100,023	$1,751,489
343	$5,109	$94,915	$100,023	$1,656,574
344	$4,832	$95,192	$100,023	$1,561,383
345	$4,554	$95,469	$100,023	$1,465,913
346	$4,276	$95,748	$100,023	$1,370,166
347	$3,996	$96,027	$100,023	$1,274,138
348	$3,716	$96,307	$100,023	$1,177,831

第29年供款共

$1,200,280

第29年利息

$62,902

第29年共還本金

$1,137,378

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,435	$96,588	$100,023	$1,081,243
350	$3,154	$96,870	$100,023	$984,374
351	$2,871	$97,152	$100,023	$887,221
352	$2,588	$97,436	$100,023	$789,786
353	$2,304	$97,720	$100,023	$692,066
354	$2,019	$98,005	$100,023	$594,061
355	$1,733	$98,291	$100,023	$495,770
356	$1,446	$98,577	$100,023	$397,193
357	$1,158	$98,865	$100,023	$298,328
358	$870	$99,153	$100,023	$199,175
359	$581	$99,442	$100,023	$99,732
360	$291	$99,732	$100,023	$0

第30年供款共

$1,200,280

第30年利息

$22,449

第30年共還本金

$1,177,831

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$22,063,709

免責聲明

筍盤推介

按揭保險費
info