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$22,486,238

每月供款
$103,101

首期

$-14,960,000

總貸款額

$22,960,000

總利息

$14,156,238

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-14,630,000

按月供比率計算

$206,201

置業成本總預算

HK$-14,630,000

首期

$-14,960,000
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

$206,201

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

KOL實拍 VR實景

沙田沙田第一城第01期第05座

thumb_up

靚裝開揚景寬敞實用

實

819 呎

@10,989

建

980 呎

@9,184

local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_offer 低水筍價

馬鞍山迎海第02期星灣第19座

thumb_up

主人房特大3年新裝

實

511 呎

@14,090

local_fire_department 至HIT pets 愛竉必選

售$720 萬

實

511 呎

@14,090

售$720 萬

local_fire_department 至HIT pets 愛竉必選

將軍澳新寶城第03座

thumb_up

有裝修內園開揚景

實

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 萬

實

575 呎

@14,261

建

774 呎

@10,594

售$820 萬

local_fire_department 至HIT

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

馬鞍山迎海第04期駿岸第08座

thumb_up

實用2房, 企理裝修, 即買即住

實

501 呎

@15,968

local_fire_department 至HIT

售$800 萬

實

501 呎

@15,968

售$800 萬

local_fire_department 至HIT

將軍澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房梗廚有齊山景海景球場景

實

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

541 呎

@14,787

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山泓碧第02座

thumb_up

萬中無一極罕有梗廚明廁放盤, 大2房靚則, 2年新樓, 低密度豪宅,

實

511 呎

@16,204

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$828 萬

實

511 呎

@16,204

售$828 萬

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山翠擁華庭第08座

thumb_up

千金難買東南樓仲要鳳凰層開揚山景靚裝修屋苑樓皇

實

553 呎

@12,658

建

720 呎

@9,722

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$700 萬

實

553 呎

@12,658

建

720 呎

@9,722

售$700 萬

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

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

沙田欣廷軒

thumb_up

罕有極高層東南兩房連天台***必睇***

實

429 呎

@17,483

建

562 呎

@13,345

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$750 萬

實

429 呎

@17,483

建

562 呎

@13,345

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

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

利率	15年	20年	25年	30年
1.000	$137,414	$105,592	$86,530	$73,848
1.500	$142,523	$110,792	$91,825	$79,240
2.000	$147,750	$116,151	$97,317	$84,865
2.500	$153,095	$121,666	$103,002	$90,720
3.000	$158,558	$127,336	$108,879	$96,800
3.500	$164,137	$133,159	$114,943	$103,101
4.000	$169,832	$139,133	$121,191	$109,615
4.500	$175,642	$145,256	$127,619	$116,335
5.000	$181,566	$151,526	$134,222	$123,254
5.500	$187,602	$157,939	$140,994	$130,364
6.000	$193,750	$164,493	$147,932	$137,657

每月供款$103,101

年期

30年

貸款金額

$22,960,000

總利息

$14,156,238

總貸款連利息

$37,116,238

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$66,967	$36,134	$103,101	$22,923,866
2	$66,861	$36,239	$103,101	$22,887,627
3	$66,756	$36,345	$103,101	$22,851,282
4	$66,650	$36,451	$103,101	$22,814,830
5	$66,543	$36,557	$103,101	$22,778,273
6	$66,437	$36,664	$103,101	$22,741,609
7	$66,330	$36,771	$103,101	$22,704,838
8	$66,222	$36,878	$103,101	$22,667,960
9	$66,115	$36,986	$103,101	$22,630,974
10	$66,007	$37,094	$103,101	$22,593,880
11	$65,899	$37,202	$103,101	$22,556,679
12	$65,790	$37,310	$103,101	$22,519,368

第1年供款共

$1,237,208

第1年利息

$796,576

第1年共還本金

$440,632

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$65,681	$37,419	$103,101	$22,481,949
14	$65,572	$37,528	$103,101	$22,444,421
15	$65,463	$37,638	$103,101	$22,406,783
16	$65,353	$37,748	$103,101	$22,369,035
17	$65,243	$37,858	$103,101	$22,331,178
18	$65,133	$37,968	$103,101	$22,293,210
19	$65,022	$38,079	$103,101	$22,255,131
20	$64,911	$38,190	$103,101	$22,216,941
21	$64,799	$38,301	$103,101	$22,178,640
22	$64,688	$38,413	$103,101	$22,140,227
23	$64,576	$38,525	$103,101	$22,101,702
24	$64,463	$38,637	$103,101	$22,063,064

第2年供款共

$1,237,208

第2年利息

$780,904

第2年共還本金

$456,304

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$64,351	$38,750	$103,101	$22,024,314
26	$64,238	$38,863	$103,101	$21,985,451
27	$64,124	$38,976	$103,101	$21,946,475
28	$64,011	$39,090	$103,101	$21,907,385
29	$63,897	$39,204	$103,101	$21,868,181
30	$63,782	$39,318	$103,101	$21,828,862
31	$63,668	$39,433	$103,101	$21,789,429
32	$63,553	$39,548	$103,101	$21,749,881
33	$63,437	$39,664	$103,101	$21,710,217
34	$63,321	$39,779	$103,101	$21,670,438
35	$63,205	$39,895	$103,101	$21,630,543
36	$63,089	$40,012	$103,101	$21,590,531

第3年供款共

$1,237,208

第3年利息

$764,675

第3年共還本金

$472,533

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$62,972	$40,128	$103,101	$21,550,403
38	$62,855	$40,245	$103,101	$21,510,158
39	$62,738	$40,363	$103,101	$21,469,795
40	$62,620	$40,480	$103,101	$21,429,315
41	$62,502	$40,598	$103,101	$21,388,716
42	$62,384	$40,717	$103,101	$21,347,999
43	$62,265	$40,836	$103,101	$21,307,164
44	$62,146	$40,955	$103,101	$21,266,209
45	$62,026	$41,074	$103,101	$21,225,135
46	$61,907	$41,194	$103,101	$21,183,941
47	$61,786	$41,314	$103,101	$21,142,626
48	$61,666	$41,435	$103,101	$21,101,192

第4年供款共

$1,237,208

第4年利息

$747,868

第4年共還本金

$489,340

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$61,545	$41,556	$103,101	$21,059,636
50	$61,424	$41,677	$103,101	$21,017,960
51	$61,302	$41,798	$103,101	$20,976,161
52	$61,180	$41,920	$103,101	$20,934,241
53	$61,058	$42,042	$103,101	$20,892,199
54	$60,936	$42,165	$103,101	$20,850,034
55	$60,813	$42,288	$103,101	$20,807,746
56	$60,689	$42,411	$103,101	$20,765,334
57	$60,566	$42,535	$103,101	$20,722,799
58	$60,441	$42,659	$103,101	$20,680,140
59	$60,317	$42,784	$103,101	$20,637,356
60	$60,192	$42,908	$103,101	$20,594,448

第5年供款共

$1,237,208

第5年利息

$730,464

第5年共還本金

$506,744

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$60,067	$43,034	$103,101	$20,551,414
62	$59,942	$43,159	$103,101	$20,508,255
63	$59,816	$43,285	$103,101	$20,464,970
64	$59,689	$43,411	$103,101	$20,421,559
65	$59,563	$43,538	$103,101	$20,378,021
66	$59,436	$43,665	$103,101	$20,334,357
67	$59,309	$43,792	$103,101	$20,290,565
68	$59,181	$43,920	$103,101	$20,246,645
69	$59,053	$44,048	$103,101	$20,202,597
70	$58,924	$44,176	$103,101	$20,158,420
71	$58,795	$44,305	$103,101	$20,114,115
72	$58,666	$44,434	$103,101	$20,069,681

第6年供款共

$1,237,208

第6年利息

$712,441

第6年共還本金

$524,767

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$58,537	$44,564	$103,101	$20,025,117
74	$58,407	$44,694	$103,101	$19,980,422
75	$58,276	$44,824	$103,101	$19,935,598
76	$58,145	$44,955	$103,101	$19,890,643
77	$58,014	$45,086	$103,101	$19,845,557
78	$57,883	$45,218	$103,101	$19,800,339
79	$57,751	$45,350	$103,101	$19,754,989
80	$57,619	$45,482	$103,101	$19,709,507
81	$57,486	$45,615	$103,101	$19,663,893
82	$57,353	$45,748	$103,101	$19,618,145
83	$57,220	$45,881	$103,101	$19,572,264
84	$57,086	$46,015	$103,101	$19,526,249

第7年供款共

$1,237,208

第7年利息

$693,776

第7年共還本金

$543,432

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$56,952	$46,149	$103,101	$19,480,100
86	$56,817	$46,284	$103,101	$19,433,816
87	$56,682	$46,419	$103,101	$19,387,397
88	$56,547	$46,554	$103,101	$19,340,843
89	$56,411	$46,690	$103,101	$19,294,154
90	$56,275	$46,826	$103,101	$19,247,327
91	$56,138	$46,963	$103,101	$19,200,365
92	$56,001	$47,100	$103,101	$19,153,265
93	$55,864	$47,237	$103,101	$19,106,028
94	$55,726	$47,375	$103,101	$19,058,654
95	$55,588	$47,513	$103,101	$19,011,141
96	$55,449	$47,652	$103,101	$18,963,489

第8年供款共

$1,237,208

第8年利息

$674,448

第8年共還本金

$562,760

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$55,310	$47,790	$103,101	$18,915,699
98	$55,171	$47,930	$103,101	$18,867,769
99	$55,031	$48,070	$103,101	$18,819,699
100	$54,891	$48,210	$103,101	$18,771,489
101	$54,750	$48,350	$103,101	$18,723,139
102	$54,609	$48,492	$103,101	$18,674,647
103	$54,468	$48,633	$103,101	$18,626,014
104	$54,326	$48,775	$103,101	$18,577,240
105	$54,184	$48,917	$103,101	$18,528,322
106	$54,041	$49,060	$103,101	$18,479,263
107	$53,898	$49,203	$103,101	$18,430,060
108	$53,754	$49,346	$103,101	$18,380,714

第9年供款共

$1,237,208

第9年利息

$654,432

第9年共還本金

$582,776

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$53,610	$49,490	$103,101	$18,331,223
110	$53,466	$49,635	$103,101	$18,281,589
111	$53,321	$49,779	$103,101	$18,231,809
112	$53,176	$49,925	$103,101	$18,181,885
113	$53,030	$50,070	$103,101	$18,131,815
114	$52,884	$50,216	$103,101	$18,081,599
115	$52,738	$50,363	$103,101	$18,031,236
116	$52,591	$50,510	$103,101	$17,980,726
117	$52,444	$50,657	$103,101	$17,930,069
118	$52,296	$50,805	$103,101	$17,879,265
119	$52,148	$50,953	$103,101	$17,828,312
120	$51,999	$51,101	$103,101	$17,777,211

第10年供款共

$1,237,208

第10年利息

$633,705

第10年共還本金

$603,503

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$51,850	$51,250	$103,101	$17,725,960
122	$51,701	$51,400	$103,101	$17,674,560
123	$51,551	$51,550	$103,101	$17,623,010
124	$51,400	$51,700	$103,101	$17,571,310
125	$51,250	$51,851	$103,101	$17,519,459
126	$51,098	$52,002	$103,101	$17,467,457
127	$50,947	$52,154	$103,101	$17,415,303
128	$50,795	$52,306	$103,101	$17,362,997
129	$50,642	$52,459	$103,101	$17,310,538
130	$50,489	$52,612	$103,101	$17,257,927
131	$50,336	$52,765	$103,101	$17,205,162
132	$50,182	$52,919	$103,101	$17,152,243

第11年供款共

$1,237,208

第11年利息

$612,240

第11年共還本金

$624,968

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$50,027	$53,073	$103,101	$17,099,169
134	$49,873	$53,228	$103,101	$17,045,941
135	$49,717	$53,383	$103,101	$16,992,558
136	$49,562	$53,539	$103,101	$16,939,019
137	$49,405	$53,695	$103,101	$16,885,324
138	$49,249	$53,852	$103,101	$16,831,472
139	$49,092	$54,009	$103,101	$16,777,463
140	$48,934	$54,166	$103,101	$16,723,297
141	$48,776	$54,324	$103,101	$16,668,972
142	$48,618	$54,483	$103,101	$16,614,490
143	$48,459	$54,642	$103,101	$16,559,848
144	$48,300	$54,801	$103,101	$16,505,047

第12年供款共

$1,237,208

第12年利息

$590,012

第12年共還本金

$647,196

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$48,140	$54,961	$103,101	$16,450,086
146	$47,979	$55,121	$103,101	$16,394,965
147	$47,819	$55,282	$103,101	$16,339,683
148	$47,657	$55,443	$103,101	$16,284,239
149	$47,496	$55,605	$103,101	$16,228,634
150	$47,334	$55,767	$103,101	$16,172,867
151	$47,171	$55,930	$103,101	$16,116,937
152	$47,008	$56,093	$103,101	$16,060,844
153	$46,844	$56,257	$103,101	$16,004,588
154	$46,680	$56,421	$103,101	$15,948,167
155	$46,515	$56,585	$103,101	$15,891,582
156	$46,350	$56,750	$103,101	$15,834,832

第13年供款共

$1,237,208

第13年利息

$566,993

第13年共還本金

$670,215

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$46,185	$56,916	$103,101	$15,777,916
158	$46,019	$57,082	$103,101	$15,720,834
159	$45,852	$57,248	$103,101	$15,663,586
160	$45,685	$57,415	$103,101	$15,606,171
161	$45,518	$57,583	$103,101	$15,548,588
162	$45,350	$57,751	$103,101	$15,490,838
163	$45,182	$57,919	$103,101	$15,432,919
164	$45,013	$58,088	$103,101	$15,374,831
165	$44,843	$58,257	$103,101	$15,316,573
166	$44,673	$58,427	$103,101	$15,258,146
167	$44,503	$58,598	$103,101	$15,199,548
168	$44,332	$58,769	$103,101	$15,140,780

第14年供款共

$1,237,208

第14年利息

$543,156

第14年共還本金

$694,052

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$44,161	$58,940	$103,101	$15,081,840
170	$43,989	$59,112	$103,101	$15,022,728
171	$43,816	$59,284	$103,101	$14,963,443
172	$43,643	$59,457	$103,101	$14,903,986
173	$43,470	$59,631	$103,101	$14,844,355
174	$43,296	$59,805	$103,101	$14,784,551
175	$43,122	$59,979	$103,101	$14,724,572
176	$42,947	$60,154	$103,101	$14,664,418
177	$42,771	$60,329	$103,101	$14,604,088
178	$42,595	$60,505	$103,101	$14,543,583
179	$42,419	$60,682	$103,101	$14,482,901
180	$42,242	$60,859	$103,101	$14,422,042

第15年供款共

$1,237,208

第15年利息

$518,470

第15年共還本金

$718,738

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$42,064	$61,036	$103,101	$14,361,006
182	$41,886	$61,214	$103,101	$14,299,791
183	$41,708	$61,393	$103,101	$14,238,398
184	$41,529	$61,572	$103,101	$14,176,826
185	$41,349	$61,752	$103,101	$14,115,075
186	$41,169	$61,932	$103,101	$14,053,143
187	$40,988	$62,112	$103,101	$13,991,031
188	$40,807	$62,293	$103,101	$13,928,737
189	$40,625	$62,475	$103,101	$13,866,262
190	$40,443	$62,657	$103,101	$13,803,605
191	$40,261	$62,840	$103,101	$13,740,764
192	$40,077	$63,023	$103,101	$13,677,741

第16年供款共

$1,237,208

第16年利息

$492,907

第16年共還本金

$744,301

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$39,893	$63,207	$103,101	$13,614,534
194	$39,709	$63,392	$103,101	$13,551,142
195	$39,524	$63,576	$103,101	$13,487,566
196	$39,339	$63,762	$103,101	$13,423,804
197	$39,153	$63,948	$103,101	$13,359,856
198	$38,966	$64,134	$103,101	$13,295,721
199	$38,779	$64,321	$103,101	$13,231,400
200	$38,592	$64,509	$103,101	$13,166,891
201	$38,403	$64,697	$103,101	$13,102,194
202	$38,215	$64,886	$103,101	$13,037,308
203	$38,025	$65,075	$103,101	$12,972,233
204	$37,836	$65,265	$103,101	$12,906,968

第17年供款共

$1,237,208

第17年利息

$466,434

第17年共還本金

$770,773

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$37,645	$65,455	$103,101	$12,841,512
206	$37,454	$65,646	$103,101	$12,775,866
207	$37,263	$65,838	$103,101	$12,710,028
208	$37,071	$66,030	$103,101	$12,643,999
209	$36,878	$66,222	$103,101	$12,577,776
210	$36,685	$66,415	$103,101	$12,511,361
211	$36,491	$66,609	$103,101	$12,444,752
212	$36,297	$66,803	$103,101	$12,377,948
213	$36,102	$66,998	$103,101	$12,310,950
214	$35,907	$67,194	$103,101	$12,243,756
215	$35,711	$67,390	$103,101	$12,176,366
216	$35,514	$67,586	$103,101	$12,108,780

第18年供款共

$1,237,208

第18年利息

$439,020

第18年共還本金

$798,188

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$35,317	$67,783	$103,101	$12,040,997
218	$35,120	$67,981	$103,101	$11,973,016
219	$34,921	$68,179	$103,101	$11,904,836
220	$34,722	$68,378	$103,101	$11,836,458
221	$34,523	$68,578	$103,101	$11,767,880
222	$34,323	$68,778	$103,101	$11,699,103
223	$34,122	$68,978	$103,101	$11,630,124
224	$33,921	$69,179	$103,101	$11,560,945
225	$33,719	$69,381	$103,101	$11,491,564
226	$33,517	$69,584	$103,101	$11,421,980
227	$33,314	$69,787	$103,101	$11,352,194
228	$33,111	$69,990	$103,101	$11,282,203

第19年供款共

$1,237,208

第19年利息

$410,631

第19年共還本金

$826,577

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$32,906	$70,194	$103,101	$11,212,009
230	$32,702	$70,399	$103,101	$11,141,610
231	$32,496	$70,604	$103,101	$11,071,006
232	$32,290	$70,810	$103,101	$11,000,196
233	$32,084	$71,017	$103,101	$10,929,179
234	$31,877	$71,224	$103,101	$10,857,955
235	$31,669	$71,432	$103,101	$10,786,523
236	$31,461	$71,640	$103,101	$10,714,884
237	$31,252	$71,849	$103,101	$10,643,035
238	$31,042	$72,058	$103,101	$10,570,976
239	$30,832	$72,269	$103,101	$10,498,707
240	$30,621	$72,479	$103,101	$10,426,228

第20年供款共

$1,237,208

第20年利息

$381,232

第20年共還本金

$855,975

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$30,410	$72,691	$103,101	$10,353,537
242	$30,198	$72,903	$103,101	$10,280,634
243	$29,985	$73,115	$103,101	$10,207,519
244	$29,772	$73,329	$103,101	$10,134,190
245	$29,558	$73,543	$103,101	$10,060,648
246	$29,344	$73,757	$103,101	$9,986,890
247	$29,128	$73,972	$103,101	$9,912,918
248	$28,913	$74,188	$103,101	$9,838,730
249	$28,696	$74,404	$103,101	$9,764,326
250	$28,479	$74,621	$103,101	$9,689,704
251	$28,262	$74,839	$103,101	$9,614,865
252	$28,043	$75,057	$103,101	$9,539,808

第21年供款共

$1,237,208

第21年利息

$350,788

第21年共還本金

$886,420

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$27,824	$75,276	$103,101	$9,464,532
254	$27,605	$75,496	$103,101	$9,389,036
255	$27,385	$75,716	$103,101	$9,313,320
256	$27,164	$75,937	$103,101	$9,237,383
257	$26,942	$76,158	$103,101	$9,161,225
258	$26,720	$76,380	$103,101	$9,084,845
259	$26,497	$76,603	$103,101	$9,008,241
260	$26,274	$76,827	$103,101	$8,931,415
261	$26,050	$77,051	$103,101	$8,854,364
262	$25,825	$77,275	$103,101	$8,777,089
263	$25,600	$77,501	$103,101	$8,699,588
264	$25,374	$77,727	$103,101	$8,621,861

第22年供款共

$1,237,208

第22年利息

$319,261

第22年共還本金

$917,947

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$25,147	$77,954	$103,101	$8,543,907
266	$24,920	$78,181	$103,101	$8,465,727
267	$24,692	$78,409	$103,101	$8,387,318
268	$24,463	$78,638	$103,101	$8,308,680
269	$24,234	$78,867	$103,101	$8,229,813
270	$24,004	$79,097	$103,101	$8,150,716
271	$23,773	$79,328	$103,101	$8,071,388
272	$23,542	$79,559	$103,101	$7,991,829
273	$23,310	$79,791	$103,101	$7,912,038
274	$23,077	$80,024	$103,101	$7,832,014
275	$22,843	$80,257	$103,101	$7,751,757
276	$22,609	$80,491	$103,101	$7,671,265

第23年供款共

$1,237,208

第23年利息

$286,612

第23年共還本金

$950,596

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,375	$80,726	$103,101	$7,590,539
278	$22,139	$80,962	$103,101	$7,509,578
279	$21,903	$81,198	$103,101	$7,428,380
280	$21,666	$81,435	$103,101	$7,346,945
281	$21,429	$81,672	$103,101	$7,265,273
282	$21,190	$81,910	$103,101	$7,183,363
283	$20,951	$82,149	$103,101	$7,101,214
284	$20,712	$82,389	$103,101	$7,018,825
285	$20,472	$82,629	$103,101	$6,936,196
286	$20,231	$82,870	$103,101	$6,853,326
287	$19,989	$83,112	$103,101	$6,770,214
288	$19,746	$83,354	$103,101	$6,686,860

第24年供款共

$1,237,208

第24年利息

$252,802

第24年共還本金

$984,405

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,503	$83,597	$103,101	$6,603,263
290	$19,260	$83,841	$103,101	$6,519,421
291	$19,015	$84,086	$103,101	$6,435,336
292	$18,770	$84,331	$103,101	$6,351,005
293	$18,524	$84,577	$103,101	$6,266,428
294	$18,277	$84,824	$103,101	$6,181,604
295	$18,030	$85,071	$103,101	$6,096,533
296	$17,782	$85,319	$103,101	$6,011,214
297	$17,533	$85,568	$103,101	$5,925,646
298	$17,283	$85,818	$103,101	$5,839,829
299	$17,033	$86,068	$103,101	$5,753,761
300	$16,782	$86,319	$103,101	$5,667,442

第25年供款共

$1,237,208

第25年利息

$217,790

第25年共還本金

$1,019,418

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,530	$86,571	$103,101	$5,580,871
302	$16,278	$86,823	$103,101	$5,494,048
303	$16,024	$87,076	$103,101	$5,406,972
304	$15,770	$87,330	$103,101	$5,319,642
305	$15,516	$87,585	$103,101	$5,232,057
306	$15,260	$87,840	$103,101	$5,144,216
307	$15,004	$88,097	$103,101	$5,056,119
308	$14,747	$88,354	$103,101	$4,967,766
309	$14,489	$88,611	$103,101	$4,879,154
310	$14,231	$88,870	$103,101	$4,790,285
311	$13,972	$89,129	$103,101	$4,701,156
312	$13,712	$89,389	$103,101	$4,611,767

第26年供款共

$1,237,208

第26年利息

$181,533

第26年共還本金

$1,055,675

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,451	$89,650	$103,101	$4,522,117
314	$13,190	$89,911	$103,101	$4,432,206
315	$12,927	$90,173	$103,101	$4,342,032
316	$12,664	$90,436	$103,101	$4,251,596
317	$12,400	$90,700	$103,101	$4,160,896
318	$12,136	$90,965	$103,101	$4,069,931
319	$11,871	$91,230	$103,101	$3,978,701
320	$11,605	$91,496	$103,101	$3,887,205
321	$11,338	$91,763	$103,101	$3,795,442
322	$11,070	$92,031	$103,101	$3,703,411
323	$10,802	$92,299	$103,101	$3,611,112
324	$10,532	$92,568	$103,101	$3,518,544

第27年供款共

$1,237,208

第27年利息

$143,985

第27年共還本金

$1,093,223

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,262	$92,838	$103,101	$3,425,706
326	$9,992	$93,109	$103,101	$3,332,597
327	$9,720	$93,381	$103,101	$3,239,216
328	$9,448	$93,653	$103,101	$3,145,563
329	$9,175	$93,926	$103,101	$3,051,637
330	$8,901	$94,200	$103,101	$2,957,437
331	$8,626	$94,475	$103,101	$2,862,962
332	$8,350	$94,750	$103,101	$2,768,212
333	$8,074	$95,027	$103,101	$2,673,185
334	$7,797	$95,304	$103,101	$2,577,881
335	$7,519	$95,582	$103,101	$2,482,300
336	$7,240	$95,861	$103,101	$2,386,439

第28年供款共

$1,237,208

第28年利息

$105,103

第28年共還本金

$1,132,105

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,960	$96,140	$103,101	$2,290,299
338	$6,680	$96,421	$103,101	$2,193,878
339	$6,399	$96,702	$103,101	$2,097,176
340	$6,117	$96,984	$103,101	$2,000,192
341	$5,834	$97,267	$103,101	$1,902,926
342	$5,550	$97,550	$103,101	$1,805,375
343	$5,266	$97,835	$103,101	$1,707,540
344	$4,980	$98,120	$103,101	$1,609,420
345	$4,694	$98,407	$103,101	$1,511,013
346	$4,407	$98,694	$103,101	$1,412,320
347	$4,119	$98,981	$103,101	$1,313,338
348	$3,831	$99,270	$103,101	$1,214,068

第29年供款共

$1,237,208

第29年利息

$64,837

第29年共還本金

$1,172,371

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,541	$99,560	$103,101	$1,114,509
350	$3,251	$99,850	$103,101	$1,014,659
351	$2,959	$100,141	$103,101	$914,517
352	$2,667	$100,433	$103,101	$814,084
353	$2,374	$100,726	$103,101	$713,358
354	$2,081	$101,020	$103,101	$612,338
355	$1,786	$101,315	$103,101	$511,023
356	$1,490	$101,610	$103,101	$409,413
357	$1,194	$101,907	$103,101	$307,506
358	$897	$102,204	$103,101	$205,303
359	$599	$102,502	$103,101	$102,801
360	$300	$102,801	$103,101	$0

第30年供款共

$1,237,208

第30年利息

$23,140

第30年共還本金

$1,214,068

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$22,486,238

免責聲明

筍盤推介

按揭保險費
info