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$23,155,227

每月供款
$105,348

首期

$-15,100,000

總貸款額

$23,100,000

總利息

$14,825,227

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

$210,696

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

$210,696

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

馬鞍山泓碧

thumb_up

全新屋苑 2房海景清靜舒適

實

504 呎

@16,865

local_fire_department 至HIT hotel_class 樓王

售$850 萬

實

504 呎

@16,865

售$850 萬

local_fire_department 至HIT hotel_class 樓王

KOL實拍 VR實景

馬鞍山海柏花園第06座

thumb_up

海柏豪裝

實

582 呎

@13,230

建

783 呎

@9,834

local_fire_department 至HIT hotel_class 樓王

售$770 萬

實

582 呎

@13,230

建

783 呎

@9,834

售$770 萬

local_fire_department 至HIT hotel_class 樓王

沙田碧濤花園

thumb_up

碧濤花園

實

651 呎

@11,982

建

920 呎

@8,478

售$780 萬

實

651 呎

@11,982

建

920 呎

@8,478

售$780 萬

馬鞍山翠擁華庭第01座

thumb_up

馬鞍山翠擁華庭免費村巴。

實

837 呎

@9,558

建

1,078 呎

@7,421

local_fire_department 至HIT

售$800 萬

實

837 呎

@9,558

建

1,078 呎

@7,421

售$800 萬

local_fire_department 至HIT

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

KOL實拍 VR實景

沙田欣廷軒

thumb_up

［新鴻基］開場兩廳交通極方便

實

414 呎

@17,391

建

549 呎

@13,115

local_fire_department 至HIT

售$720 萬

實

414 呎

@17,391

建

549 呎

@13,115

售$720 萬

local_fire_department 至HIT

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山迎海第03期星灣御第22座

thumb_up

迎海兩房筍盤可以另加車位

實

512 呎

@15,234

local_fire_department 至HIT

售$780 萬

實

512 呎

@15,234

售$780 萬

local_fire_department 至HIT

清水灣 HENG MEI DENG

thumb_up

Spacious Village House

建

700 呎

@10,714

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$750 萬

建

700 呎

@10,714

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

沙田柏傲莊 II 第06B座

thumb_up

柏傲莊 II 第06B座

實

334 呎

@23,653

hotel_class 樓王

售$790 萬

實

334 呎

@23,653

售$790 萬

hotel_class 樓王

大埔逸瓏灣

thumb_up

蝕讓盤大兩房放盤有票有傾

實

639 呎

@11,424

local_fire_department 至HIT price_change 蝕讓盤 transfer_within_a_station 人才必選

售$730 萬

實

639 呎

@11,424

售$730 萬

local_fire_department 至HIT price_change 蝕讓盤 transfer_within_a_station 人才必選

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

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
3.625	$166,559	$135,459	$117,198	$105,348
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$105,348

年期

30年

貸款金額

$23,100,000

總利息

$14,825,227

總貸款連利息

$37,925,227

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$69,781	$35,567	$105,348	$23,064,433
2	$69,674	$35,674	$105,348	$23,028,759
3	$69,566	$35,782	$105,348	$22,992,978
4	$69,458	$35,890	$105,348	$22,957,088
5	$69,350	$35,998	$105,348	$22,921,089
6	$69,241	$36,107	$105,348	$22,884,982
7	$69,132	$36,216	$105,348	$22,848,766
8	$69,022	$36,326	$105,348	$22,812,441
9	$68,913	$36,435	$105,348	$22,776,005
10	$68,803	$36,545	$105,348	$22,739,460
11	$68,692	$36,656	$105,348	$22,702,804
12	$68,581	$36,766	$105,348	$22,666,038

第1年供款共

$1,264,174

第1年利息

$830,212

第1年共還本金

$433,962

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$68,470	$36,878	$105,348	$22,629,160
14	$68,359	$36,989	$105,348	$22,592,171
15	$68,247	$37,101	$105,348	$22,555,071
16	$68,135	$37,213	$105,348	$22,517,858
17	$68,023	$37,325	$105,348	$22,480,533
18	$67,910	$37,438	$105,348	$22,443,095
19	$67,797	$37,551	$105,348	$22,405,544
20	$67,683	$37,664	$105,348	$22,367,879
21	$67,570	$37,778	$105,348	$22,330,101
22	$67,456	$37,892	$105,348	$22,292,209
23	$67,341	$38,007	$105,348	$22,254,202
24	$67,226	$38,122	$105,348	$22,216,080

第2年供款共

$1,264,174

第2年利息

$814,217

第2年共還本金

$449,957

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$67,111	$38,237	$105,348	$22,177,844
26	$66,996	$38,352	$105,348	$22,139,491
27	$66,880	$38,468	$105,348	$22,101,023
28	$66,764	$38,584	$105,348	$22,062,439
29	$66,647	$38,701	$105,348	$22,023,738
30	$66,530	$38,818	$105,348	$21,984,920
31	$66,413	$38,935	$105,348	$21,945,985
32	$66,295	$39,053	$105,348	$21,906,932
33	$66,177	$39,171	$105,348	$21,867,762
34	$66,059	$39,289	$105,348	$21,828,473
35	$65,940	$39,408	$105,348	$21,789,065
36	$65,821	$39,527	$105,348	$21,749,538

第3年供款共

$1,264,174

第3年利息

$797,632

第3年共還本金

$466,542

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$65,702	$39,646	$105,348	$21,709,892
38	$65,582	$39,766	$105,348	$21,670,126
39	$65,462	$39,886	$105,348	$21,630,240
40	$65,341	$40,006	$105,348	$21,590,234
41	$65,220	$40,127	$105,348	$21,550,107
42	$65,099	$40,249	$105,348	$21,509,858
43	$64,978	$40,370	$105,348	$21,469,488
44	$64,856	$40,492	$105,348	$21,428,996
45	$64,733	$40,614	$105,348	$21,388,381
46	$64,611	$40,737	$105,348	$21,347,644
47	$64,488	$40,860	$105,348	$21,306,784
48	$64,364	$40,984	$105,348	$21,265,800

第4年供款共

$1,264,174

第4年利息

$780,436

第4年共還本金

$483,738

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$64,240	$41,107	$105,348	$21,224,693
50	$64,116	$41,232	$105,348	$21,183,461
51	$63,992	$41,356	$105,348	$21,142,105
52	$63,867	$41,481	$105,348	$21,100,624
53	$63,741	$41,606	$105,348	$21,059,018
54	$63,616	$41,732	$105,348	$21,017,286
55	$63,490	$41,858	$105,348	$20,975,428
56	$63,363	$41,985	$105,348	$20,933,443
57	$63,236	$42,111	$105,348	$20,891,332
58	$63,109	$42,239	$105,348	$20,849,093
59	$62,982	$42,366	$105,348	$20,806,727
60	$62,854	$42,494	$105,348	$20,764,233

第5年供款共

$1,264,174

第5年利息

$762,606

第5年共還本金

$501,568

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$62,725	$42,623	$105,348	$20,721,610
62	$62,597	$42,751	$105,348	$20,678,859
63	$62,467	$42,880	$105,348	$20,635,978
64	$62,338	$43,010	$105,348	$20,592,968
65	$62,208	$43,140	$105,348	$20,549,828
66	$62,078	$43,270	$105,348	$20,506,558
67	$61,947	$43,401	$105,348	$20,463,157
68	$61,816	$43,532	$105,348	$20,419,625
69	$61,684	$43,664	$105,348	$20,375,961
70	$61,552	$43,795	$105,348	$20,332,166
71	$61,420	$43,928	$105,348	$20,288,238
72	$61,287	$44,060	$105,348	$20,244,178

第6年供款共

$1,264,174

第6年利息

$744,119

第6年共還本金

$520,055

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$61,154	$44,194	$105,348	$20,199,984
74	$61,021	$44,327	$105,348	$20,155,657
75	$60,887	$44,461	$105,348	$20,111,196
76	$60,753	$44,595	$105,348	$20,066,601
77	$60,618	$44,730	$105,348	$20,021,871
78	$60,483	$44,865	$105,348	$19,977,006
79	$60,347	$45,001	$105,348	$19,932,005
80	$60,211	$45,137	$105,348	$19,886,869
81	$60,075	$45,273	$105,348	$19,841,596
82	$59,938	$45,410	$105,348	$19,796,186
83	$59,801	$45,547	$105,348	$19,750,639
84	$59,663	$45,684	$105,348	$19,704,955

第7年供款共

$1,264,174

第7年利息

$724,951

第7年共還本金

$539,223

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$59,525	$45,822	$105,348	$19,659,132
86	$59,387	$45,961	$105,348	$19,613,171
87	$59,248	$46,100	$105,348	$19,567,072
88	$59,109	$46,239	$105,348	$19,520,833
89	$58,969	$46,379	$105,348	$19,474,454
90	$58,829	$46,519	$105,348	$19,427,935
91	$58,689	$46,659	$105,348	$19,381,276
92	$58,548	$46,800	$105,348	$19,334,476
93	$58,406	$46,942	$105,348	$19,287,534
94	$58,264	$47,083	$105,348	$19,240,450
95	$58,122	$47,226	$105,348	$19,193,225
96	$57,980	$47,368	$105,348	$19,145,857

第8年供款共

$1,264,174

第8年利息

$705,076

第8年共還本金

$559,098

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$57,836	$47,511	$105,348	$19,098,345
98	$57,693	$47,655	$105,348	$19,050,690
99	$57,549	$47,799	$105,348	$19,002,891
100	$57,405	$47,943	$105,348	$18,954,948
101	$57,260	$48,088	$105,348	$18,906,860
102	$57,114	$48,233	$105,348	$18,858,627
103	$56,969	$48,379	$105,348	$18,810,247
104	$56,823	$48,525	$105,348	$18,761,722
105	$56,676	$48,672	$105,348	$18,713,050
106	$56,529	$48,819	$105,348	$18,664,232
107	$56,382	$48,966	$105,348	$18,615,265
108	$56,234	$49,114	$105,348	$18,566,151

第9年供款共

$1,264,174

第9年利息

$684,469

第9年共還本金

$579,706

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$56,085	$49,263	$105,348	$18,516,888
110	$55,936	$49,411	$105,348	$18,467,477
111	$55,787	$49,561	$105,348	$18,417,916
112	$55,637	$49,710	$105,348	$18,368,206
113	$55,487	$49,861	$105,348	$18,318,345
114	$55,337	$50,011	$105,348	$18,268,334
115	$55,186	$50,162	$105,348	$18,218,172
116	$55,034	$50,314	$105,348	$18,167,858
117	$54,882	$50,466	$105,348	$18,117,392
118	$54,730	$50,618	$105,348	$18,066,774
119	$54,577	$50,771	$105,348	$18,016,003
120	$54,423	$50,925	$105,348	$17,965,078

第10年供款共

$1,264,174

第10年利息

$663,102

第10年共還本金

$601,073

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$54,270	$51,078	$105,348	$17,914,000
122	$54,115	$51,233	$105,348	$17,862,767
123	$53,960	$51,387	$105,348	$17,811,380
124	$53,805	$51,543	$105,348	$17,759,837
125	$53,650	$51,698	$105,348	$17,708,139
126	$53,493	$51,855	$105,348	$17,656,285
127	$53,337	$52,011	$105,348	$17,604,273
128	$53,180	$52,168	$105,348	$17,552,105
129	$53,022	$52,326	$105,348	$17,499,779
130	$52,864	$52,484	$105,348	$17,447,295
131	$52,705	$52,642	$105,348	$17,394,653
132	$52,546	$52,802	$105,348	$17,341,851

第11年供款共

$1,264,174

第11年利息

$640,947

第11年共還本金

$623,227

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$52,387	$52,961	$105,348	$17,288,890
134	$52,227	$53,121	$105,348	$17,235,769
135	$52,066	$53,281	$105,348	$17,182,488
136	$51,905	$53,442	$105,348	$17,129,045
137	$51,744	$53,604	$105,348	$17,075,442
138	$51,582	$53,766	$105,348	$17,021,676
139	$51,420	$53,928	$105,348	$16,967,748
140	$51,257	$54,091	$105,348	$16,913,656
141	$51,093	$54,255	$105,348	$16,859,402
142	$50,929	$54,418	$105,348	$16,804,984
143	$50,765	$54,583	$105,348	$16,750,401
144	$50,600	$54,748	$105,348	$16,695,653

第12年供款共

$1,264,174

第12年利息

$617,976

第12年共還本金

$646,198

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$50,435	$54,913	$105,348	$16,640,740
146	$50,269	$55,079	$105,348	$16,585,661
147	$50,103	$55,245	$105,348	$16,530,416
148	$49,936	$55,412	$105,348	$16,475,004
149	$49,768	$55,580	$105,348	$16,419,424
150	$49,600	$55,748	$105,348	$16,363,676
151	$49,432	$55,916	$105,348	$16,307,760
152	$49,263	$56,085	$105,348	$16,251,676
153	$49,094	$56,254	$105,348	$16,195,421
154	$48,924	$56,424	$105,348	$16,138,997
155	$48,753	$56,595	$105,348	$16,082,403
156	$48,582	$56,766	$105,348	$16,025,637

第13年供款共

$1,264,174

第13年利息

$594,158

第13年共還本金

$670,016

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$48,411	$56,937	$105,348	$15,968,700
158	$48,239	$57,109	$105,348	$15,911,591
159	$48,066	$57,282	$105,348	$15,854,309
160	$47,893	$57,455	$105,348	$15,796,855
161	$47,720	$57,628	$105,348	$15,739,226
162	$47,546	$57,802	$105,348	$15,681,424
163	$47,371	$57,977	$105,348	$15,623,447
164	$47,196	$58,152	$105,348	$15,565,295
165	$47,020	$58,328	$105,348	$15,506,968
166	$46,844	$58,504	$105,348	$15,448,464
167	$46,667	$58,681	$105,348	$15,389,783
168	$46,490	$58,858	$105,348	$15,330,925

第14年供款共

$1,264,174

第14年利息

$569,462

第14年共還本金

$694,712

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$46,312	$59,036	$105,348	$15,271,890
170	$46,134	$59,214	$105,348	$15,212,676
171	$45,955	$59,393	$105,348	$15,153,283
172	$45,776	$59,572	$105,348	$15,093,710
173	$45,596	$59,752	$105,348	$15,033,958
174	$45,415	$59,933	$105,348	$14,974,025
175	$45,234	$60,114	$105,348	$14,913,911
176	$45,052	$60,295	$105,348	$14,853,616
177	$44,870	$60,478	$105,348	$14,793,139
178	$44,688	$60,660	$105,348	$14,732,478
179	$44,504	$60,843	$105,348	$14,671,635
180	$44,321	$61,027	$105,348	$14,610,607

第15年供款共

$1,264,174

第15年利息

$543,856

第15年共還本金

$720,318

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$44,136	$61,212	$105,348	$14,549,396
182	$43,951	$61,397	$105,348	$14,487,999
183	$43,766	$61,582	$105,348	$14,426,417
184	$43,580	$61,768	$105,348	$14,364,649
185	$43,393	$61,955	$105,348	$14,302,695
186	$43,206	$62,142	$105,348	$14,240,553
187	$43,018	$62,330	$105,348	$14,178,223
188	$42,830	$62,518	$105,348	$14,115,705
189	$42,641	$62,707	$105,348	$14,052,999
190	$42,452	$62,896	$105,348	$13,990,103
191	$42,262	$63,086	$105,348	$13,927,017
192	$42,071	$63,277	$105,348	$13,863,740

第16年供款共

$1,264,174

第16年利息

$517,307

第16年共還本金

$746,867

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$41,880	$63,468	$105,348	$13,800,272
194	$41,688	$63,660	$105,348	$13,736,613
195	$41,496	$63,852	$105,348	$13,672,761
196	$41,303	$64,045	$105,348	$13,608,716
197	$41,110	$64,238	$105,348	$13,544,478
198	$40,916	$64,432	$105,348	$13,480,046
199	$40,721	$64,627	$105,348	$13,415,419
200	$40,526	$64,822	$105,348	$13,350,597
201	$40,330	$65,018	$105,348	$13,285,579
202	$40,134	$65,214	$105,348	$13,220,364
203	$39,937	$65,411	$105,348	$13,154,953
204	$39,739	$65,609	$105,348	$13,089,344

第17年供款共

$1,264,174

第17年利息

$489,778

第17年共還本金

$774,396

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$39,541	$65,807	$105,348	$13,023,537
206	$39,342	$66,006	$105,348	$12,957,531
207	$39,143	$66,205	$105,348	$12,891,326
208	$38,943	$66,405	$105,348	$12,824,921
209	$38,742	$66,606	$105,348	$12,758,315
210	$38,541	$66,807	$105,348	$12,691,508
211	$38,339	$67,009	$105,348	$12,624,499
212	$38,137	$67,211	$105,348	$12,557,287
213	$37,933	$67,414	$105,348	$12,489,873
214	$37,730	$67,618	$105,348	$12,422,255
215	$37,526	$67,822	$105,348	$12,354,433
216	$37,321	$68,027	$105,348	$12,286,405

第18年供款共

$1,264,174

第18年利息

$461,235

第18年共還本金

$802,939

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$37,115	$68,233	$105,348	$12,218,173
218	$36,909	$68,439	$105,348	$12,149,734
219	$36,702	$68,646	$105,348	$12,081,088
220	$36,495	$68,853	$105,348	$12,012,236
221	$36,287	$69,061	$105,348	$11,943,175
222	$36,078	$69,270	$105,348	$11,873,905
223	$35,869	$69,479	$105,348	$11,804,426
224	$35,659	$69,689	$105,348	$11,734,738
225	$35,449	$69,899	$105,348	$11,664,839
226	$35,238	$70,110	$105,348	$11,594,728
227	$35,026	$70,322	$105,348	$11,524,406
228	$34,813	$70,535	$105,348	$11,453,872

第19年供款共

$1,264,174

第19年利息

$431,640

第19年共還本金

$832,534

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$34,600	$70,748	$105,348	$11,383,124
230	$34,387	$70,961	$105,348	$11,312,163
231	$34,172	$71,176	$105,348	$11,240,987
232	$33,957	$71,391	$105,348	$11,169,596
233	$33,741	$71,606	$105,348	$11,097,990
234	$33,525	$71,823	$105,348	$11,026,167
235	$33,308	$72,040	$105,348	$10,954,128
236	$33,091	$72,257	$105,348	$10,881,870
237	$32,872	$72,476	$105,348	$10,809,395
238	$32,653	$72,694	$105,348	$10,736,700
239	$32,434	$72,914	$105,348	$10,663,786
240	$32,214	$73,134	$105,348	$10,590,652

第20年供款共

$1,264,174

第20年利息

$400,955

第20年共還本金

$863,220

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$31,993	$73,355	$105,348	$10,517,297
242	$31,771	$73,577	$105,348	$10,443,720
243	$31,549	$73,799	$105,348	$10,369,921
244	$31,326	$74,022	$105,348	$10,295,899
245	$31,102	$74,246	$105,348	$10,221,653
246	$30,878	$74,470	$105,348	$10,147,183
247	$30,653	$74,695	$105,348	$10,072,488
248	$30,427	$74,921	$105,348	$9,997,568
249	$30,201	$75,147	$105,348	$9,922,421
250	$29,974	$75,374	$105,348	$9,847,047
251	$29,746	$75,602	$105,348	$9,771,445
252	$29,518	$75,830	$105,348	$9,695,615

第21年供款共

$1,264,174

第21年利息

$369,138

第21年共還本金

$895,037

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$29,289	$76,059	$105,348	$9,619,556
254	$29,059	$76,289	$105,348	$9,543,268
255	$28,829	$76,519	$105,348	$9,466,748
256	$28,597	$76,750	$105,348	$9,389,998
257	$28,366	$76,982	$105,348	$9,313,016
258	$28,133	$77,215	$105,348	$9,235,801
259	$27,900	$77,448	$105,348	$9,158,353
260	$27,666	$77,682	$105,348	$9,080,671
261	$27,431	$77,917	$105,348	$9,002,754
262	$27,196	$78,152	$105,348	$8,924,602
263	$26,960	$78,388	$105,348	$8,846,214
264	$26,723	$78,625	$105,348	$8,767,589

第22年供款共

$1,264,174

第22年利息

$336,148

第22年共還本金

$928,026

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$26,485	$78,862	$105,348	$8,688,727
266	$26,247	$79,101	$105,348	$8,609,626
267	$26,008	$79,340	$105,348	$8,530,287
268	$25,769	$79,579	$105,348	$8,450,707
269	$25,528	$79,820	$105,348	$8,370,888
270	$25,287	$80,061	$105,348	$8,290,827
271	$25,045	$80,303	$105,348	$8,210,524
272	$24,803	$80,545	$105,348	$8,129,979
273	$24,559	$80,789	$105,348	$8,049,190
274	$24,315	$81,033	$105,348	$7,968,158
275	$24,070	$81,277	$105,348	$7,886,880
276	$23,825	$81,523	$105,348	$7,805,357

第23年供款共

$1,264,174

第23年利息

$301,943

第23年共還本金

$962,232

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$23,579	$81,769	$105,348	$7,723,588
278	$23,332	$82,016	$105,348	$7,641,572
279	$23,084	$82,264	$105,348	$7,559,308
280	$22,835	$82,512	$105,348	$7,476,796
281	$22,586	$82,762	$105,348	$7,394,034
282	$22,336	$83,012	$105,348	$7,311,022
283	$22,085	$83,262	$105,348	$7,227,760
284	$21,834	$83,514	$105,348	$7,144,246
285	$21,582	$83,766	$105,348	$7,060,480
286	$21,329	$84,019	$105,348	$6,976,460
287	$21,075	$84,273	$105,348	$6,892,187
288	$20,820	$84,528	$105,348	$6,807,659

第24年供款共

$1,264,174

第24年利息

$266,476

第24年共還本金

$997,698

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$20,565	$84,783	$105,348	$6,722,876
290	$20,309	$85,039	$105,348	$6,637,837
291	$20,052	$85,296	$105,348	$6,552,541
292	$19,794	$85,554	$105,348	$6,466,988
293	$19,536	$85,812	$105,348	$6,381,175
294	$19,276	$86,071	$105,348	$6,295,104
295	$19,016	$86,331	$105,348	$6,208,773
296	$18,756	$86,592	$105,348	$6,122,180
297	$18,494	$86,854	$105,348	$6,035,327
298	$18,232	$87,116	$105,348	$5,948,210
299	$17,969	$87,379	$105,348	$5,860,831
300	$17,705	$87,643	$105,348	$5,773,188

第25年供款共

$1,264,174

第25年利息

$229,703

第25年共還本金

$1,034,472

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$17,440	$87,908	$105,348	$5,685,280
302	$17,174	$88,174	$105,348	$5,597,106
303	$16,908	$88,440	$105,348	$5,508,666
304	$16,641	$88,707	$105,348	$5,419,959
305	$16,373	$88,975	$105,348	$5,330,984
306	$16,104	$89,244	$105,348	$5,241,740
307	$15,834	$89,513	$105,348	$5,152,227
308	$15,564	$89,784	$105,348	$5,062,443
309	$15,293	$90,055	$105,348	$4,972,388
310	$15,021	$90,327	$105,348	$4,882,061
311	$14,748	$90,600	$105,348	$4,791,461
312	$14,474	$90,874	$105,348	$4,700,587

第26年供款共

$1,264,174

第26年利息

$191,574

第26年共還本金

$1,072,600

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,200	$91,148	$105,348	$4,609,439
314	$13,924	$91,424	$105,348	$4,518,016
315	$13,648	$91,700	$105,348	$4,426,316
316	$13,371	$91,977	$105,348	$4,334,339
317	$13,093	$92,255	$105,348	$4,242,085
318	$12,815	$92,533	$105,348	$4,149,552
319	$12,535	$92,813	$105,348	$4,056,739
320	$12,255	$93,093	$105,348	$3,963,646
321	$11,974	$93,374	$105,348	$3,870,271
322	$11,691	$93,656	$105,348	$3,776,615
323	$11,409	$93,939	$105,348	$3,682,676
324	$11,125	$94,223	$105,348	$3,588,453

第27年供款共

$1,264,174

第27年利息

$152,039

第27年共還本金

$1,112,135

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,840	$94,508	$105,348	$3,493,945
326	$10,555	$94,793	$105,348	$3,399,152
327	$10,268	$95,080	$105,348	$3,304,072
328	$9,981	$95,367	$105,348	$3,208,705
329	$9,693	$95,655	$105,348	$3,113,050
330	$9,404	$95,944	$105,348	$3,017,107
331	$9,114	$96,234	$105,348	$2,920,873
332	$8,823	$96,524	$105,348	$2,824,348
333	$8,532	$96,816	$105,348	$2,727,533
334	$8,239	$97,108	$105,348	$2,630,424
335	$7,946	$97,402	$105,348	$2,533,022
336	$7,652	$97,696	$105,348	$2,435,326

第28年供款共

$1,264,174

第28年利息

$111,048

第28年共還本金

$1,153,126

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,357	$97,991	$105,348	$2,337,335
338	$7,061	$98,287	$105,348	$2,239,048
339	$6,764	$98,584	$105,348	$2,140,464
340	$6,466	$98,882	$105,348	$2,041,582
341	$6,167	$99,181	$105,348	$1,942,402
342	$5,868	$99,480	$105,348	$1,842,921
343	$5,567	$99,781	$105,348	$1,743,141
344	$5,266	$100,082	$105,348	$1,643,059
345	$4,963	$100,384	$105,348	$1,542,674
346	$4,660	$100,688	$105,348	$1,441,986
347	$4,356	$100,992	$105,348	$1,340,995
348	$4,051	$101,297	$105,348	$1,239,698

第29年供款共

$1,264,174

第29年利息

$68,546

第29年共還本金

$1,195,629

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,745	$101,603	$105,348	$1,138,095
350	$3,438	$101,910	$105,348	$1,036,185
351	$3,130	$102,218	$105,348	$933,967
352	$2,821	$102,526	$105,348	$831,441
353	$2,512	$102,836	$105,348	$728,604
354	$2,201	$103,147	$105,348	$625,458
355	$1,889	$103,458	$105,348	$521,999
356	$1,577	$103,771	$105,348	$418,228
357	$1,263	$104,084	$105,348	$314,144
358	$949	$104,399	$105,348	$209,745
359	$634	$104,714	$105,348	$105,031
360	$317	$105,031	$105,348	$0

第30年供款共

$1,264,174

第30年利息

$24,477

第30年共還本金

$1,239,698

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$23,155,227

免責聲明

筍盤推介

按揭保險費
info