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$22,572,557

每月供款
$103,730

首期

$-15,100,000

總貸款額

$23,100,000

總利息

$14,242,557

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-14,770,000

按月供比率計算

$207,459

置業成本總預算

HK$-14,770,000

首期

$-15,100,000
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

$207,459

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

沙田晴碧花園

thumb_up

奇豐精選交通方便三房套東南實盤可約睇

實

601 呎

@12,978

建

782 呎

@9,974

real_estate_agent 罕有放盤

售$780 萬

實

601 呎

@12,978

建

782 呎

@9,974

售$780 萬

real_estate_agent 罕有放盤

VR實景

沙田文禮閣

thumb_up

^高層開揚^ 鄰近大型購物商埸 ^ 圍方 ^ 有匙即睇!

實

637 呎

@12,402

建

750 呎

@10,533

local_fire_department 至HIT local_offer 低水筍價

售$790 萬

實

637 呎

@12,402

建

750 呎

@10,533

售$790 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

粉嶺牽晴間第11座

thumb_up

罕有連平台

實

616 呎

@11,818

建

868 呎

@8,387

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$728 萬

實

616 呎

@11,818

建

868 呎

@8,387

售$728 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,706

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$750 萬

實

510 呎

@14,706

售$750 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@18,696

local_offer 低水筍價

售$860 萬

實

460 呎

@18,696

售$860 萬

local_offer 低水筍價

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@15,460

建

663 呎

@11,916

local_fire_department 至HIT

售$790 萬

實

511 呎

@15,460

建

663 呎

@11,916

售$790 萬

local_fire_department 至HIT

馬鞍山天宇海第6A座

thumb_up

天宇海 3房(1套)2廳1貯

實

724 呎

@11,740

建

952 呎

@8,929

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$850 萬

實

724 呎

@11,740

建

952 呎

@8,929

售$850 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

VR實景

馬鞍山聽濤雅苑第

thumb_up

聽濤雅苑~恆安站~3房套+工人房

實

733 呎

@11,323

建

906 呎

@9,161

vpn_key 有匙即睇 flight_takeoff 移民急讓

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

vpn_key 有匙即睇 flight_takeoff 移民急讓

獨家

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

大埔朗濤第07B座

thumb_up

太埔朗濤屋苑有shuttle 東南單邊

實

553 呎

@13,888

售$768 萬

實

553 呎

@13,888

售$768 萬

VR實景

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞2️⃣房.

實

559 呎

@14,311

建

730 呎

@10,959

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

售$800 萬

實

559 呎

@14,311

建

730 呎

@10,959

售$800 萬

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

VR實景

粉嶺牽晴間第08座

thumb_up

8座大單邊樓皇，三房一套大廳大房

實

714 呎

@11,176

建

978 呎

@8,160

hotel_class 樓王

售$798 萬

實

714 呎

@11,176

建

978 呎

@8,160

售$798 萬

hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$138,252	$106,236	$87,058	$74,299
1.500	$143,392	$111,468	$92,385	$79,723
2.000	$148,651	$116,859	$97,910	$85,382
2.500	$154,028	$122,408	$103,630	$91,273
3.000	$159,524	$128,112	$109,543	$97,391
3.500	$165,138	$133,971	$115,644	$103,729
4.000	$170,868	$139,981	$121,930	$110,283
4.500	$176,713	$146,142	$128,397	$117,044
5.000	$182,673	$152,450	$135,040	$124,006
5.500	$188,746	$158,902	$141,854	$131,159
6.000	$194,931	$165,496	$148,834	$138,496

每月供款$103,730

年期

30年

貸款金額

$23,100,000

總利息

$14,242,557

總貸款連利息

$37,342,557

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$67,375	$36,354	$103,729	$23,063,646
2	$67,269	$36,460	$103,729	$23,027,185
3	$67,163	$36,567	$103,729	$22,990,619
4	$67,056	$36,673	$103,729	$22,953,945
5	$66,949	$36,780	$103,729	$22,917,165
6	$66,842	$36,888	$103,729	$22,880,277
7	$66,734	$36,995	$103,729	$22,843,282
8	$66,626	$37,103	$103,729	$22,806,179
9	$66,518	$37,211	$103,729	$22,768,968
10	$66,409	$37,320	$103,729	$22,731,648
11	$66,301	$37,429	$103,729	$22,694,219
12	$66,191	$37,538	$103,729	$22,656,681

第1年供款共

$1,244,752

第1年利息

$801,433

第1年共還本金

$443,319

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$66,082	$37,647	$103,729	$22,619,034
14	$65,972	$37,757	$103,729	$22,581,277
15	$65,862	$37,867	$103,729	$22,543,410
16	$65,752	$37,978	$103,729	$22,505,432
17	$65,641	$38,088	$103,729	$22,467,344
18	$65,530	$38,200	$103,729	$22,429,144
19	$65,418	$38,311	$103,729	$22,390,833
20	$65,307	$38,423	$103,729	$22,352,410
21	$65,195	$38,535	$103,729	$22,313,875
22	$65,082	$38,647	$103,729	$22,275,228
23	$64,969	$38,760	$103,729	$22,236,468
24	$64,856	$38,873	$103,729	$22,197,595

第2年供款共

$1,244,752

第2年利息

$785,666

第2年共還本金

$459,086

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$64,743	$38,986	$103,729	$22,158,609
26	$64,629	$39,100	$103,729	$22,119,509
27	$64,515	$39,214	$103,729	$22,080,295
28	$64,401	$39,328	$103,729	$22,040,966
29	$64,286	$39,443	$103,729	$22,001,523
30	$64,171	$39,558	$103,729	$21,961,965
31	$64,056	$39,674	$103,729	$21,922,291
32	$63,940	$39,789	$103,729	$21,882,502
33	$63,824	$39,905	$103,729	$21,842,597
34	$63,708	$40,022	$103,729	$21,802,575
35	$63,591	$40,138	$103,729	$21,762,437
36	$63,474	$40,256	$103,729	$21,722,181

第3年供款共

$1,244,752

第3年利息

$769,338

第3年共還本金

$475,414

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$63,356	$40,373	$103,729	$21,681,808
38	$63,239	$40,491	$103,729	$21,641,317
39	$63,121	$40,609	$103,729	$21,600,709
40	$63,002	$40,727	$103,729	$21,559,981
41	$62,883	$40,846	$103,729	$21,519,135
42	$62,764	$40,965	$103,729	$21,478,170
43	$62,645	$41,085	$103,729	$21,437,085
44	$62,525	$41,204	$103,729	$21,395,881
45	$62,405	$41,325	$103,729	$21,354,556
46	$62,284	$41,445	$103,729	$21,313,111
47	$62,163	$41,566	$103,729	$21,271,545
48	$62,042	$41,687	$103,729	$21,229,858

第4年供款共

$1,244,752

第4年利息

$752,428

第4年共還本金

$492,323

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$61,920	$41,809	$103,729	$21,188,049
50	$61,798	$41,931	$103,729	$21,146,118
51	$61,676	$42,053	$103,729	$21,104,065
52	$61,554	$42,176	$103,729	$21,061,889
53	$61,431	$42,299	$103,729	$21,019,590
54	$61,307	$42,422	$103,729	$20,977,168
55	$61,183	$42,546	$103,729	$20,934,622
56	$61,059	$42,670	$103,729	$20,891,952
57	$60,935	$42,794	$103,729	$20,849,158
58	$60,810	$42,919	$103,729	$20,806,238
59	$60,685	$43,044	$103,729	$20,763,194
60	$60,559	$43,170	$103,729	$20,720,024

第5年供款共

$1,244,752

第5年利息

$734,918

第5年共還本金

$509,834

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$60,433	$43,296	$103,729	$20,676,728
62	$60,307	$43,422	$103,729	$20,633,306
63	$60,180	$43,549	$103,729	$20,589,757
64	$60,053	$43,676	$103,729	$20,546,081
65	$59,926	$43,803	$103,729	$20,502,278
66	$59,798	$43,931	$103,729	$20,458,347
67	$59,670	$44,059	$103,729	$20,414,288
68	$59,542	$44,188	$103,729	$20,370,100
69	$59,413	$44,317	$103,729	$20,325,783
70	$59,284	$44,446	$103,729	$20,281,338
71	$59,154	$44,575	$103,729	$20,236,762
72	$59,024	$44,705	$103,729	$20,192,057

第6年供款共

$1,244,752

第6年利息

$716,785

第6年共還本金

$527,967

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$58,893	$44,836	$103,729	$20,147,221
74	$58,763	$44,967	$103,729	$20,102,254
75	$58,632	$45,098	$103,729	$20,057,157
76	$58,500	$45,229	$103,729	$20,011,927
77	$58,368	$45,361	$103,729	$19,966,566
78	$58,236	$45,494	$103,729	$19,921,073
79	$58,103	$45,626	$103,729	$19,875,446
80	$57,970	$45,759	$103,729	$19,829,687
81	$57,837	$45,893	$103,729	$19,783,794
82	$57,703	$46,027	$103,729	$19,737,768
83	$57,568	$46,161	$103,729	$19,691,607
84	$57,434	$46,295	$103,729	$19,645,311

第7年供款共

$1,244,752

第7年利息

$698,007

第7年共還本金

$546,745

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$57,299	$46,430	$103,729	$19,598,881
86	$57,163	$46,566	$103,729	$19,552,315
87	$57,028	$46,702	$103,729	$19,505,613
88	$56,891	$46,838	$103,729	$19,458,775
89	$56,755	$46,975	$103,729	$19,411,801
90	$56,618	$47,112	$103,729	$19,364,689
91	$56,480	$47,249	$103,729	$19,317,440
92	$56,343	$47,387	$103,729	$19,270,053
93	$56,204	$47,525	$103,729	$19,222,528
94	$56,066	$47,664	$103,729	$19,174,865
95	$55,927	$47,803	$103,729	$19,127,062
96	$55,787	$47,942	$103,729	$19,079,120

第8年供款共

$1,244,752

第8年利息

$678,561

第8年共還本金

$566,191

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$55,647	$48,082	$103,729	$19,031,038
98	$55,507	$48,222	$103,729	$18,982,816
99	$55,367	$48,363	$103,729	$18,934,453
100	$55,225	$48,504	$103,729	$18,885,950
101	$55,084	$48,645	$103,729	$18,837,304
102	$54,942	$48,787	$103,729	$18,788,517
103	$54,800	$48,929	$103,729	$18,739,588
104	$54,657	$49,072	$103,729	$18,690,515
105	$54,514	$49,215	$103,729	$18,641,300
106	$54,370	$49,359	$103,729	$18,591,941
107	$54,226	$49,503	$103,729	$18,542,438
108	$54,082	$49,647	$103,729	$18,492,791

第9年供款共

$1,244,752

第9年利息

$658,423

第9年共還本金

$586,329

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$53,937	$49,792	$103,729	$18,442,999
110	$53,792	$49,937	$103,729	$18,393,062
111	$53,646	$50,083	$103,729	$18,342,979
112	$53,500	$50,229	$103,729	$18,292,750
113	$53,354	$50,375	$103,729	$18,242,375
114	$53,207	$50,522	$103,729	$18,191,852
115	$53,060	$50,670	$103,729	$18,141,182
116	$52,912	$50,818	$103,729	$18,090,365
117	$52,764	$50,966	$103,729	$18,039,399
118	$52,615	$51,114	$103,729	$17,988,285
119	$52,466	$51,263	$103,729	$17,937,021
120	$52,316	$51,413	$103,729	$17,885,608

第10年供款共

$1,244,752

第10年利息

$637,569

第10年共還本金

$607,183

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$52,166	$51,563	$103,729	$17,834,045
122	$52,016	$51,713	$103,729	$17,782,332
123	$51,865	$51,864	$103,729	$17,730,468
124	$51,714	$52,015	$103,729	$17,678,452
125	$51,562	$52,167	$103,729	$17,626,285
126	$51,410	$52,319	$103,729	$17,573,966
127	$51,257	$52,472	$103,729	$17,521,494
128	$51,104	$52,625	$103,729	$17,468,869
129	$50,951	$52,778	$103,729	$17,416,090
130	$50,797	$52,932	$103,729	$17,363,158
131	$50,643	$53,087	$103,729	$17,310,071
132	$50,488	$53,242	$103,729	$17,256,830

第11年供款共

$1,244,752

第11年利息

$615,973

第11年共還本金

$628,779

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$50,332	$53,397	$103,729	$17,203,433
134	$50,177	$53,553	$103,729	$17,149,880
135	$50,020	$53,709	$103,729	$17,096,171
136	$49,864	$53,865	$103,729	$17,042,306
137	$49,707	$54,023	$103,729	$16,988,283
138	$49,549	$54,180	$103,729	$16,934,103
139	$49,391	$54,338	$103,729	$16,879,765
140	$49,233	$54,497	$103,729	$16,825,268
141	$49,074	$54,656	$103,729	$16,770,612
142	$48,914	$54,815	$103,729	$16,715,797
143	$48,754	$54,975	$103,729	$16,660,823
144	$48,594	$55,135	$103,729	$16,605,687

第12年供款共

$1,244,752

第12年利息

$593,610

第12年共還本金

$651,142

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$48,433	$55,296	$103,729	$16,550,391
146	$48,272	$55,457	$103,729	$16,494,934
147	$48,110	$55,619	$103,729	$16,439,315
148	$47,948	$55,781	$103,729	$16,383,533
149	$47,785	$55,944	$103,729	$16,327,589
150	$47,622	$56,107	$103,729	$16,271,482
151	$47,458	$56,271	$103,729	$16,215,211
152	$47,294	$56,435	$103,729	$16,158,776
153	$47,130	$56,600	$103,729	$16,102,177
154	$46,965	$56,765	$103,729	$16,045,412
155	$46,799	$56,930	$103,729	$15,988,482
156	$46,633	$57,096	$103,729	$15,931,386

第13年供款共

$1,244,752

第13年利息

$570,450

第13年共還本金

$674,301

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$46,467	$57,263	$103,729	$15,874,123
158	$46,300	$57,430	$103,729	$15,816,693
159	$46,132	$57,597	$103,729	$15,759,096
160	$45,964	$57,765	$103,729	$15,701,331
161	$45,796	$57,934	$103,729	$15,643,397
162	$45,627	$58,103	$103,729	$15,585,294
163	$45,457	$58,272	$103,729	$15,527,022
164	$45,287	$58,442	$103,729	$15,468,580
165	$45,117	$58,613	$103,729	$15,409,967
166	$44,946	$58,784	$103,729	$15,351,183
167	$44,774	$58,955	$103,729	$15,292,228
168	$44,602	$59,127	$103,729	$15,233,101

第14年供款共

$1,244,752

第14年利息

$546,468

第14年共還本金

$698,284

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$44,430	$59,299	$103,729	$15,173,802
170	$44,257	$59,472	$103,729	$15,114,330
171	$44,083	$59,646	$103,729	$15,054,684
172	$43,909	$59,820	$103,729	$14,994,864
173	$43,735	$59,994	$103,729	$14,934,870
174	$43,560	$60,169	$103,729	$14,874,700
175	$43,385	$60,345	$103,729	$14,814,356
176	$43,209	$60,521	$103,729	$14,753,835
177	$43,032	$60,697	$103,729	$14,693,137
178	$42,855	$60,874	$103,729	$14,632,263
179	$42,677	$61,052	$103,729	$14,571,211
180	$42,499	$61,230	$103,729	$14,509,981

第15年供款共

$1,244,752

第15年利息

$521,632

第15年共還本金

$723,120

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$42,321	$61,409	$103,729	$14,448,573
182	$42,142	$61,588	$103,729	$14,386,985
183	$41,962	$61,767	$103,729	$14,325,218
184	$41,782	$61,947	$103,729	$14,263,270
185	$41,601	$62,128	$103,729	$14,201,142
186	$41,420	$62,309	$103,729	$14,138,833
187	$41,238	$62,491	$103,729	$14,076,342
188	$41,056	$62,673	$103,729	$14,013,669
189	$40,873	$62,856	$103,729	$13,950,812
190	$40,690	$63,039	$103,729	$13,887,773
191	$40,506	$63,223	$103,729	$13,824,550
192	$40,322	$63,408	$103,729	$13,761,142

第16年供款共

$1,244,752

第16年利息

$495,913

第16年共還本金

$748,839

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$40,137	$63,593	$103,729	$13,697,549
194	$39,951	$63,778	$103,729	$13,633,771
195	$39,765	$63,964	$103,729	$13,569,807
196	$39,579	$64,151	$103,729	$13,505,656
197	$39,391	$64,338	$103,729	$13,441,318
198	$39,204	$64,525	$103,729	$13,376,793
199	$39,016	$64,714	$103,729	$13,312,079
200	$38,827	$64,902	$103,729	$13,247,177
201	$38,638	$65,092	$103,729	$13,182,085
202	$38,448	$65,282	$103,729	$13,116,804
203	$38,257	$65,472	$103,729	$13,051,332
204	$38,066	$65,663	$103,729	$12,985,669

第17年供款共

$1,244,752

第17年利息

$469,279

第17年共還本金

$775,473

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$37,875	$65,854	$103,729	$12,919,814
206	$37,683	$66,047	$103,729	$12,853,768
207	$37,490	$66,239	$103,729	$12,787,528
208	$37,297	$66,432	$103,729	$12,721,096
209	$37,103	$66,626	$103,729	$12,654,470
210	$36,909	$66,820	$103,729	$12,587,650
211	$36,714	$67,015	$103,729	$12,520,634
212	$36,519	$67,211	$103,729	$12,453,423
213	$36,322	$67,407	$103,729	$12,386,017
214	$36,126	$67,603	$103,729	$12,318,413
215	$35,929	$67,801	$103,729	$12,250,612
216	$35,731	$67,998	$103,729	$12,182,614

第18年供款共

$1,244,752

第18年利息

$441,697

第18年共還本金

$803,055

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$35,533	$68,197	$103,729	$12,114,417
218	$35,334	$68,396	$103,729	$12,046,022
219	$35,134	$68,595	$103,729	$11,977,427
220	$34,934	$68,795	$103,729	$11,908,632
221	$34,734	$68,996	$103,729	$11,839,636
222	$34,532	$69,197	$103,729	$11,770,439
223	$34,330	$69,399	$103,729	$11,701,040
224	$34,128	$69,601	$103,729	$11,631,439
225	$33,925	$69,804	$103,729	$11,561,634
226	$33,721	$70,008	$103,729	$11,491,626
227	$33,517	$70,212	$103,729	$11,421,414
228	$33,312	$70,417	$103,729	$11,350,997

第19年供款共

$1,244,752

第19年利息

$413,135

第19年共還本金

$831,617

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$33,107	$70,622	$103,729	$11,280,375
230	$32,901	$70,828	$103,729	$11,209,547
231	$32,695	$71,035	$103,729	$11,138,512
232	$32,487	$71,242	$103,729	$11,067,270
233	$32,280	$71,450	$103,729	$10,995,820
234	$32,071	$71,658	$103,729	$10,924,162
235	$31,862	$71,867	$103,729	$10,852,295
236	$31,653	$72,077	$103,729	$10,780,218
237	$31,442	$72,287	$103,729	$10,707,931
238	$31,231	$72,498	$103,729	$10,635,433
239	$31,020	$72,709	$103,729	$10,562,724
240	$30,808	$72,921	$103,729	$10,489,803

第20年供款共

$1,244,752

第20年利息

$383,557

第20年共還本金

$861,195

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$30,595	$73,134	$103,729	$10,416,669
242	$30,382	$73,347	$103,729	$10,343,321
243	$30,168	$73,561	$103,729	$10,269,760
244	$29,953	$73,776	$103,729	$10,195,984
245	$29,738	$73,991	$103,729	$10,121,993
246	$29,522	$74,207	$103,729	$10,047,786
247	$29,306	$74,423	$103,729	$9,973,363
248	$29,089	$74,640	$103,729	$9,898,722
249	$28,871	$74,858	$103,729	$9,823,864
250	$28,653	$75,076	$103,729	$9,748,788
251	$28,434	$75,295	$103,729	$9,673,493
252	$28,214	$75,515	$103,729	$9,597,978

第21年供款共

$1,244,752

第21年利息

$352,927

第21年共還本金

$891,825

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$27,994	$75,735	$103,729	$9,522,243
254	$27,773	$75,956	$103,729	$9,446,286
255	$27,552	$76,178	$103,729	$9,370,109
256	$27,329	$76,400	$103,729	$9,293,709
257	$27,107	$76,623	$103,729	$9,217,086
258	$26,883	$76,846	$103,729	$9,140,240
259	$26,659	$77,070	$103,729	$9,063,170
260	$26,434	$77,295	$103,729	$8,985,875
261	$26,209	$77,521	$103,729	$8,908,354
262	$25,983	$77,747	$103,729	$8,830,608
263	$25,756	$77,973	$103,729	$8,752,634
264	$25,529	$78,201	$103,729	$8,674,433

第22年供款共

$1,244,752

第22年利息

$321,208

第22年共還本金

$923,544

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$25,300	$78,429	$103,729	$8,596,004
266	$25,072	$78,658	$103,729	$8,517,347
267	$24,842	$78,887	$103,729	$8,438,460
268	$24,612	$79,117	$103,729	$8,359,343
269	$24,381	$79,348	$103,729	$8,279,995
270	$24,150	$79,579	$103,729	$8,200,415
271	$23,918	$79,811	$103,729	$8,120,604
272	$23,685	$80,044	$103,729	$8,040,560
273	$23,452	$80,278	$103,729	$7,960,282
274	$23,217	$80,512	$103,729	$7,879,770
275	$22,983	$80,747	$103,729	$7,799,024
276	$22,747	$80,982	$103,729	$7,718,041

第23年供款共

$1,244,752

第23年利息

$288,360

第23年共還本金

$956,392

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,511	$81,218	$103,729	$7,636,823
278	$22,274	$81,455	$103,729	$7,555,368
279	$22,036	$81,693	$103,729	$7,473,675
280	$21,798	$81,931	$103,729	$7,391,744
281	$21,559	$82,170	$103,729	$7,309,574
282	$21,320	$82,410	$103,729	$7,227,164
283	$21,079	$82,650	$103,729	$7,144,514
284	$20,838	$82,891	$103,729	$7,061,623
285	$20,596	$83,133	$103,729	$6,978,490
286	$20,354	$83,375	$103,729	$6,895,114
287	$20,111	$83,619	$103,729	$6,811,496
288	$19,867	$83,862	$103,729	$6,727,633

第24年供款共

$1,244,752

第24年利息

$254,344

第24年共還本金

$990,408

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,622	$84,107	$103,729	$6,643,526
290	$19,377	$84,352	$103,729	$6,559,174
291	$19,131	$84,598	$103,729	$6,474,576
292	$18,884	$84,845	$103,729	$6,389,730
293	$18,637	$85,093	$103,729	$6,304,638
294	$18,389	$85,341	$103,729	$6,219,297
295	$18,140	$85,590	$103,729	$6,133,707
296	$17,890	$85,839	$103,729	$6,047,868
297	$17,640	$86,090	$103,729	$5,961,778
298	$17,389	$86,341	$103,729	$5,875,437
299	$17,137	$86,593	$103,729	$5,788,845
300	$16,884	$86,845	$103,729	$5,702,000

第25年供款共

$1,244,752

第25年利息

$219,118

第25年共還本金

$1,025,634

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,631	$87,098	$103,729	$5,614,901
302	$16,377	$87,353	$103,729	$5,527,549
303	$16,122	$87,607	$103,729	$5,439,941
304	$15,866	$87,863	$103,729	$5,352,078
305	$15,610	$88,119	$103,729	$5,263,959
306	$15,353	$88,376	$103,729	$5,175,583
307	$15,095	$88,634	$103,729	$5,086,949
308	$14,837	$88,892	$103,729	$4,998,057
309	$14,578	$89,152	$103,729	$4,908,905
310	$14,318	$89,412	$103,729	$4,819,494
311	$14,057	$89,672	$103,729	$4,729,821
312	$13,795	$89,934	$103,729	$4,639,887

第26年供款共

$1,244,752

第26年利息

$182,639

第26年共還本金

$1,062,112

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,533	$90,196	$103,729	$4,549,691
314	$13,270	$90,459	$103,729	$4,459,231
315	$13,006	$90,723	$103,729	$4,368,508
316	$12,741	$90,988	$103,729	$4,277,520
317	$12,476	$91,253	$103,729	$4,186,267
318	$12,210	$91,519	$103,729	$4,094,748
319	$11,943	$91,786	$103,729	$4,002,962
320	$11,675	$92,054	$103,729	$3,910,907
321	$11,407	$92,323	$103,729	$3,818,585
322	$11,138	$92,592	$103,729	$3,725,993
323	$10,867	$92,862	$103,729	$3,633,131
324	$10,597	$93,133	$103,729	$3,539,999

第27年供款共

$1,244,752

第27年利息

$144,863

第27年共還本金

$1,099,889

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,325	$93,404	$103,729	$3,446,594
326	$10,053	$93,677	$103,729	$3,352,918
327	$9,779	$93,950	$103,729	$3,258,968
328	$9,505	$94,224	$103,729	$3,164,744
329	$9,231	$94,499	$103,729	$3,070,245
330	$8,955	$94,774	$103,729	$2,975,470
331	$8,678	$95,051	$103,729	$2,880,419
332	$8,401	$95,328	$103,729	$2,785,091
333	$8,123	$95,606	$103,729	$2,689,485
334	$7,844	$95,885	$103,729	$2,593,600
335	$7,565	$96,165	$103,729	$2,497,436
336	$7,284	$96,445	$103,729	$2,400,990

第28年供款共

$1,244,752

第28年利息

$105,744

第28年共還本金

$1,139,008

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,003	$96,726	$103,729	$2,304,264
338	$6,721	$97,009	$103,729	$2,207,255
339	$6,438	$97,291	$103,729	$2,109,964
340	$6,154	$97,575	$103,729	$2,012,389
341	$5,869	$97,860	$103,729	$1,914,529
342	$5,584	$98,145	$103,729	$1,816,384
343	$5,298	$98,432	$103,729	$1,717,952
344	$5,011	$98,719	$103,729	$1,619,233
345	$4,723	$99,007	$103,729	$1,520,227
346	$4,434	$99,295	$103,729	$1,420,932
347	$4,144	$99,585	$103,729	$1,321,347
348	$3,854	$99,875	$103,729	$1,221,471

第29年供款共

$1,244,752

第29年利息

$65,233

第29年共還本金

$1,179,519

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,563	$100,167	$103,729	$1,121,304
350	$3,270	$100,459	$103,729	$1,020,846
351	$2,977	$100,752	$103,729	$920,094
352	$2,684	$101,046	$103,729	$819,048
353	$2,389	$101,340	$103,729	$717,708
354	$2,093	$101,636	$103,729	$616,072
355	$1,797	$101,932	$103,729	$514,139
356	$1,500	$102,230	$103,729	$411,909
357	$1,201	$102,528	$103,729	$309,381
358	$902	$102,827	$103,729	$206,555
359	$602	$103,127	$103,729	$103,428
360	$302	$103,428	$103,729	$0

第30年供款共

$1,244,752

第30年利息

$23,281

第30年共還本金

$1,221,471

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$22,572,557

免責聲明

筍盤推介

按揭保險費
info