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$22,757,525

每月供款
$105,077

首期

$-15,400,000

總貸款額

$23,400,000

總利息

$14,427,525

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-15,070,000

按月供比率計算

$210,153

置業成本總預算

HK$-15,070,000

首期

$-15,400,000
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

$210,153

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

西貢西沙小全幢

thumb_up

連天台小全幢企理裝修

建

1,200 呎

@6,658

real_estate_agent 罕有放盤

售$799 萬

建

1,200 呎

@6,658

售$799 萬

real_estate_agent 罕有放盤

VR實景

粉嶺山翠苑

thumb_up

連車位,大宅,5分鐘火車站

實

931 呎

@9,452

建

1,259 呎

@6,990

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$880 萬

實

931 呎

@9,452

建

1,259 呎

@6,990

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山迎海第04期駿岸第08座

thumb_up

迎海第04期駿岸第08座

實

496 呎

@14,274

flight_takeoff 移民急讓

售$708 萬

實

496 呎

@14,274

售$708 萬

flight_takeoff 移民急讓

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑~三房精選~睇左有得傾~

實

755 呎

@10,596

建

932 呎

@8,584

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

755 呎

@10,596

建

932 呎

@8,584

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海

thumb_up

迎海 ***向南開揚園景,2房2廳***

實

496 呎

@14,718

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$730 萬

實

496 呎

@14,718

售$730 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

沙田碧濤花園第02期 B座富臨閣

thumb_up

碧濤花園開揚河景3房

實

812 呎

@9,729

建

1,146 呎

@6,894

local_fire_department 至HIT directions_run 日內即走

售$790 萬

實

812 呎

@9,729

建

1,146 呎

@6,894

售$790 萬

local_fire_department 至HIT directions_run 日內即走

西貢高塘

thumb_up

高塘

建

1,500 呎

@5,667

售$850 萬

建

1,500 呎

@5,667

售$850 萬

沙田翠景花園

thumb_up

^三房套有裝^ 蝕讓放賣, 預約參觀!

實

662 呎

@11,480

建

850 呎

@8,941

local_fire_department 至HIT price_change 蝕讓盤

售$760 萬

實

662 呎

@11,480

建

850 呎

@8,941

售$760 萬

local_fire_department 至HIT price_change 蝕讓盤

沙田新城市廣場

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

實

578 呎

@14,706

建

683 呎

@12,445

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$850 萬

實

578 呎

@14,706

建

683 呎

@12,445

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

KOL實拍

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔靚裝必睇包露台

實

684 呎

@11,842

建

901 呎

@8,990

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

售$810 萬

實

684 呎

@11,842

建

901 呎

@8,990

售$810 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

沙田柏傲莊 I

thumb_up

露台開揚一房, 預約參觀

實

350 呎

@21,086

local_fire_department 至HIT verified 首置必買

售$738 萬

實

350 呎

@21,086

售$738 萬

local_fire_department 至HIT verified 首置必買

馬鞍山嘉華星濤灣第01座

thumb_up

高層靚裝靚海景,即買可即住

實

466 呎

@15,021

建

635 呎

@11,024

local_fire_department 至HIT hotel_class 樓王

售$700 萬

實

466 呎

@15,021

建

635 呎

@11,024

售$700 萬

local_fire_department 至HIT hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$140,048	$107,615	$88,188	$75,264
1.500	$145,254	$112,916	$93,585	$80,758
2.000	$150,581	$118,377	$99,182	$86,491
2.500	$156,029	$123,997	$104,976	$92,458
3.000	$161,596	$129,776	$110,965	$98,655
3.500	$167,283	$135,711	$117,146	$105,076
4.000	$173,087	$141,799	$123,514	$111,715
4.500	$179,008	$148,040	$130,065	$118,564
5.000	$185,046	$154,430	$136,794	$125,616
5.500	$191,198	$160,966	$143,696	$132,863
6.000	$197,462	$167,645	$150,767	$140,295

每月供款$105,077

年期

30年

貸款金額

$23,400,000

總利息

$14,427,525

總貸款連利息

$37,827,525

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$68,250	$36,826	$105,076	$23,363,174
2	$68,143	$36,934	$105,076	$23,326,240
3	$68,035	$37,042	$105,076	$23,289,198
4	$67,927	$37,150	$105,076	$23,252,048
5	$67,818	$37,258	$105,076	$23,214,790
6	$67,710	$37,367	$105,076	$23,177,424
7	$67,601	$37,476	$105,076	$23,139,948
8	$67,492	$37,585	$105,076	$23,102,363
9	$67,382	$37,695	$105,076	$23,064,669
10	$67,272	$37,805	$105,076	$23,026,864
11	$67,162	$37,915	$105,076	$22,988,949
12	$67,051	$38,025	$105,076	$22,950,924

第1年供款共

$1,260,917

第1年利息

$811,842

第1年共還本金

$449,076

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$66,940	$38,136	$105,076	$22,912,788
14	$66,829	$38,247	$105,076	$22,874,540
15	$66,717	$38,359	$105,076	$22,836,181
16	$66,606	$38,471	$105,076	$22,797,710
17	$66,493	$38,583	$105,076	$22,759,127
18	$66,381	$38,696	$105,076	$22,720,432
19	$66,268	$38,809	$105,076	$22,681,623
20	$66,155	$38,922	$105,076	$22,642,701
21	$66,041	$39,035	$105,076	$22,603,666
22	$65,927	$39,149	$105,076	$22,564,517
23	$65,813	$39,263	$105,076	$22,525,254
24	$65,699	$39,378	$105,076	$22,485,876

第2年供款共

$1,260,917

第2年利息

$795,869

第2年共還本金

$465,048

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$65,584	$39,493	$105,076	$22,446,383
26	$65,469	$39,608	$105,076	$22,406,775
27	$65,353	$39,723	$105,076	$22,367,052
28	$65,237	$39,839	$105,076	$22,327,213
29	$65,121	$39,955	$105,076	$22,287,257
30	$65,005	$40,072	$105,076	$22,247,185
31	$64,888	$40,189	$105,076	$22,206,997
32	$64,770	$40,306	$105,076	$22,166,690
33	$64,653	$40,424	$105,076	$22,126,267
34	$64,535	$40,542	$105,076	$22,085,725
35	$64,417	$40,660	$105,076	$22,045,066
36	$64,298	$40,778	$105,076	$22,004,287

第3年供款共

$1,260,917

第3年利息

$779,329

第3年共還本金

$481,589

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$64,179	$40,897	$105,076	$21,963,390
38	$64,060	$41,017	$105,076	$21,922,373
39	$63,940	$41,136	$105,076	$21,881,237
40	$63,820	$41,256	$105,076	$21,839,981
41	$63,700	$41,377	$105,076	$21,798,605
42	$63,579	$41,497	$105,076	$21,757,107
43	$63,458	$41,618	$105,076	$21,715,489
44	$63,337	$41,740	$105,076	$21,673,749
45	$63,215	$41,861	$105,076	$21,631,888
46	$63,093	$41,983	$105,076	$21,589,905
47	$62,971	$42,106	$105,076	$21,547,799
48	$62,848	$42,229	$105,076	$21,505,570

第4年供款共

$1,260,917

第4年利息

$762,200

第4年共還本金

$498,717

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$62,725	$42,352	$105,076	$21,463,218
50	$62,601	$42,475	$105,076	$21,420,743
51	$62,477	$42,599	$105,076	$21,378,143
52	$62,353	$42,724	$105,076	$21,335,420
53	$62,228	$42,848	$105,076	$21,292,572
54	$62,103	$42,973	$105,076	$21,249,599
55	$61,978	$43,098	$105,076	$21,206,500
56	$61,852	$43,224	$105,076	$21,163,276
57	$61,726	$43,350	$105,076	$21,119,926
58	$61,600	$43,477	$105,076	$21,076,449
59	$61,473	$43,603	$105,076	$21,032,846
60	$61,346	$43,731	$105,076	$20,989,115

第5年供款共

$1,260,917

第5年利息

$744,462

第5年共還本金

$516,455

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$61,218	$43,858	$105,076	$20,945,257
62	$61,090	$43,986	$105,076	$20,901,271
63	$60,962	$44,114	$105,076	$20,857,156
64	$60,833	$44,243	$105,076	$20,812,913
65	$60,704	$44,372	$105,076	$20,768,541
66	$60,575	$44,502	$105,076	$20,724,040
67	$60,445	$44,631	$105,076	$20,679,408
68	$60,315	$44,762	$105,076	$20,634,647
69	$60,184	$44,892	$105,076	$20,589,755
70	$60,053	$45,023	$105,076	$20,544,732
71	$59,922	$45,154	$105,076	$20,499,577
72	$59,790	$45,286	$105,076	$20,454,291

第6年供款共

$1,260,917

第6年利息

$726,094

第6年共還本金

$534,824

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$59,658	$45,418	$105,076	$20,408,873
74	$59,526	$45,551	$105,076	$20,363,323
75	$59,393	$45,683	$105,076	$20,317,639
76	$59,260	$45,817	$105,076	$20,271,822
77	$59,126	$45,950	$105,076	$20,225,872
78	$58,992	$46,084	$105,076	$20,179,788
79	$58,858	$46,219	$105,076	$20,133,569
80	$58,723	$46,354	$105,076	$20,087,216
81	$58,588	$46,489	$105,076	$20,040,727
82	$58,452	$46,624	$105,076	$19,994,102
83	$58,316	$46,760	$105,076	$19,947,342
84	$58,180	$46,897	$105,076	$19,900,445

第7年供款共

$1,260,917

第7年利息

$707,072

第7年共還本金

$553,846

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$58,043	$47,033	$105,076	$19,853,412
86	$57,906	$47,171	$105,076	$19,806,241
87	$57,768	$47,308	$105,076	$19,758,933
88	$57,630	$47,446	$105,076	$19,711,487
89	$57,492	$47,585	$105,076	$19,663,902
90	$57,353	$47,723	$105,076	$19,616,179
91	$57,214	$47,863	$105,076	$19,568,316
92	$57,074	$48,002	$105,076	$19,520,314
93	$56,934	$48,142	$105,076	$19,472,172
94	$56,794	$48,283	$105,076	$19,423,889
95	$56,653	$48,423	$105,076	$19,375,466
96	$56,512	$48,565	$105,076	$19,326,901

第8年供款共

$1,260,917

第8年利息

$687,373

第8年共還本金

$573,544

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$56,370	$48,706	$105,076	$19,278,195
98	$56,228	$48,848	$105,076	$19,229,346
99	$56,086	$48,991	$105,076	$19,180,355
100	$55,943	$49,134	$105,076	$19,131,222
101	$55,799	$49,277	$105,076	$19,081,945
102	$55,656	$49,421	$105,076	$19,032,524
103	$55,512	$49,565	$105,076	$18,982,959
104	$55,367	$49,709	$105,076	$18,933,249
105	$55,222	$49,854	$105,076	$18,883,395
106	$55,077	$50,000	$105,076	$18,833,395
107	$54,931	$50,146	$105,076	$18,783,249
108	$54,784	$50,292	$105,076	$18,732,957

第9年供款共

$1,260,917

第9年利息

$666,974

第9年共還本金

$593,944

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$54,638	$50,439	$105,076	$18,682,519
110	$54,491	$50,586	$105,076	$18,631,933
111	$54,343	$50,733	$105,076	$18,581,200
112	$54,195	$50,881	$105,076	$18,530,318
113	$54,047	$51,030	$105,076	$18,479,289
114	$53,898	$51,179	$105,076	$18,428,110
115	$53,749	$51,328	$105,076	$18,376,782
116	$53,599	$51,478	$105,076	$18,325,305
117	$53,449	$51,628	$105,076	$18,273,677
118	$53,298	$51,778	$105,076	$18,221,899
119	$53,147	$51,929	$105,076	$18,169,970
120	$52,996	$52,081	$105,076	$18,117,889

第10年供款共

$1,260,917

第10年利息

$645,849

第10年共還本金

$615,068

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$52,844	$52,233	$105,076	$18,065,656
122	$52,691	$52,385	$105,076	$18,013,271
123	$52,539	$52,538	$105,076	$17,960,734
124	$52,385	$52,691	$105,076	$17,908,043
125	$52,232	$52,845	$105,076	$17,855,198
126	$52,078	$52,999	$105,076	$17,802,199
127	$51,923	$53,153	$105,076	$17,749,046
128	$51,768	$53,308	$105,076	$17,695,737
129	$51,613	$53,464	$105,076	$17,642,273
130	$51,457	$53,620	$105,076	$17,588,654
131	$51,300	$53,776	$105,076	$17,534,877
132	$51,143	$53,933	$105,076	$17,480,944

第11年供款共

$1,260,917

第11年利息

$623,973

第11年共還本金

$636,945

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$50,986	$54,090	$105,076	$17,426,854
134	$50,828	$54,248	$105,076	$17,372,606
135	$50,670	$54,406	$105,076	$17,318,199
136	$50,511	$54,565	$105,076	$17,263,634
137	$50,352	$54,724	$105,076	$17,208,910
138	$50,193	$54,884	$105,076	$17,154,026
139	$50,033	$55,044	$105,076	$17,098,983
140	$49,872	$55,204	$105,076	$17,043,778
141	$49,711	$55,365	$105,076	$16,988,413
142	$49,550	$55,527	$105,076	$16,932,886
143	$49,388	$55,689	$105,076	$16,877,197
144	$49,225	$55,851	$105,076	$16,821,346

第12年供款共

$1,260,917

第12年利息

$601,319

第12年共還本金

$659,599

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$49,062	$56,014	$105,076	$16,765,331
146	$48,899	$56,178	$105,076	$16,709,154
147	$48,735	$56,341	$105,076	$16,652,812
148	$48,571	$56,506	$105,076	$16,596,307
149	$48,406	$56,671	$105,076	$16,539,636
150	$48,241	$56,836	$105,076	$16,482,800
151	$48,075	$57,002	$105,076	$16,425,799
152	$47,909	$57,168	$105,076	$16,368,631
153	$47,742	$57,335	$105,076	$16,311,296
154	$47,575	$57,502	$105,076	$16,253,794
155	$47,407	$57,670	$105,076	$16,196,125
156	$47,239	$57,838	$105,076	$16,138,287

第13年供款共

$1,260,917

第13年利息

$577,859

第13年共還本金

$683,059

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$47,070	$58,006	$105,076	$16,080,280
158	$46,901	$58,176	$105,076	$16,022,105
159	$46,731	$58,345	$105,076	$15,963,759
160	$46,561	$58,515	$105,076	$15,905,244
161	$46,390	$58,686	$105,076	$15,846,558
162	$46,219	$58,857	$105,076	$15,787,701
163	$46,047	$59,029	$105,076	$15,728,672
164	$45,875	$59,201	$105,076	$15,669,470
165	$45,703	$59,374	$105,076	$15,610,097
166	$45,529	$59,547	$105,076	$15,550,550
167	$45,356	$59,721	$105,076	$15,490,829
168	$45,182	$59,895	$105,076	$15,430,934

第14年供款共

$1,260,917

第14年利息

$553,565

第14年共還本金

$707,353

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$45,007	$60,070	$105,076	$15,370,864
170	$44,832	$60,245	$105,076	$15,310,620
171	$44,656	$60,420	$105,076	$15,250,199
172	$44,480	$60,597	$105,076	$15,189,602
173	$44,303	$60,773	$105,076	$15,128,829
174	$44,126	$60,951	$105,076	$15,067,878
175	$43,948	$61,128	$105,076	$15,006,750
176	$43,770	$61,307	$105,076	$14,945,443
177	$43,591	$61,486	$105,076	$14,883,957
178	$43,412	$61,665	$105,076	$14,822,293
179	$43,232	$61,845	$105,076	$14,760,448
180	$43,051	$62,025	$105,076	$14,698,423

第15年供款共

$1,260,917

第15年利息

$528,406

第15年共還本金

$732,511

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$42,870	$62,206	$105,076	$14,636,217
182	$42,689	$62,387	$105,076	$14,573,829
183	$42,507	$62,569	$105,076	$14,511,260
184	$42,325	$62,752	$105,076	$14,448,508
185	$42,141	$62,935	$105,076	$14,385,573
186	$41,958	$63,119	$105,076	$14,322,454
187	$41,774	$63,303	$105,076	$14,259,151
188	$41,589	$63,487	$105,076	$14,195,664
189	$41,404	$63,672	$105,076	$14,131,992
190	$41,218	$63,858	$105,076	$14,068,134
191	$41,032	$64,044	$105,076	$14,004,089
192	$40,845	$64,231	$105,076	$13,939,858

第16年供款共

$1,260,917

第16年利息

$502,353

第16年共還本金

$758,565

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$40,658	$64,419	$105,076	$13,875,440
194	$40,470	$64,606	$105,076	$13,810,833
195	$40,282	$64,795	$105,076	$13,746,038
196	$40,093	$64,984	$105,076	$13,681,054
197	$39,903	$65,173	$105,076	$13,615,881
198	$39,713	$65,363	$105,076	$13,550,518
199	$39,522	$65,554	$105,076	$13,484,963
200	$39,331	$65,745	$105,076	$13,419,218
201	$39,139	$65,937	$105,076	$13,353,281
202	$38,947	$66,129	$105,076	$13,287,152
203	$38,754	$66,322	$105,076	$13,220,829
204	$38,561	$66,516	$105,076	$13,154,314

第17年供款共

$1,260,917

第17年利息

$475,373

第17年共還本金

$785,544

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$38,367	$66,710	$105,076	$13,087,604
206	$38,172	$66,904	$105,076	$13,020,700
207	$37,977	$67,099	$105,076	$12,953,600
208	$37,781	$67,295	$105,076	$12,886,305
209	$37,585	$67,491	$105,076	$12,818,814
210	$37,388	$67,688	$105,076	$12,751,125
211	$37,191	$67,886	$105,076	$12,683,240
212	$36,993	$68,084	$105,076	$12,615,156
213	$36,794	$68,282	$105,076	$12,546,874
214	$36,595	$68,481	$105,076	$12,478,392
215	$36,395	$68,681	$105,076	$12,409,711
216	$36,195	$68,881	$105,076	$12,340,830

第18年供款共

$1,260,917

第18年利息

$447,434

第18年共還本金

$813,484

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$35,994	$69,082	$105,076	$12,271,748
218	$35,793	$69,284	$105,076	$12,202,464
219	$35,591	$69,486	$105,076	$12,132,978
220	$35,388	$69,689	$105,076	$12,063,289
221	$35,185	$69,892	$105,076	$11,993,397
222	$34,981	$70,096	$105,076	$11,923,302
223	$34,776	$70,300	$105,076	$11,853,001
224	$34,571	$70,505	$105,076	$11,782,496
225	$34,366	$70,711	$105,076	$11,711,785
226	$34,159	$70,917	$105,076	$11,640,868
227	$33,953	$71,124	$105,076	$11,569,744
228	$33,745	$71,331	$105,076	$11,498,413

第19年供款共

$1,260,917

第19年利息

$418,501

第19年共還本金

$842,417

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$33,537	$71,539	$105,076	$11,426,874
230	$33,328	$71,748	$105,076	$11,355,125
231	$33,119	$71,957	$105,076	$11,283,168
232	$32,909	$72,167	$105,076	$11,211,001
233	$32,699	$72,378	$105,076	$11,138,623
234	$32,488	$72,589	$105,076	$11,066,034
235	$32,276	$72,801	$105,076	$10,993,234
236	$32,064	$73,013	$105,076	$10,920,221
237	$31,851	$73,226	$105,076	$10,846,995
238	$31,637	$73,439	$105,076	$10,773,556
239	$31,423	$73,654	$105,076	$10,699,902
240	$31,208	$73,868	$105,076	$10,626,034

第20年供款共

$1,260,917

第20年利息

$388,538

第20年共還本金

$872,379

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$30,993	$74,084	$105,076	$10,551,950
242	$30,777	$74,300	$105,076	$10,477,650
243	$30,560	$74,517	$105,076	$10,403,133
244	$30,342	$74,734	$105,076	$10,328,399
245	$30,124	$74,952	$105,076	$10,253,447
246	$29,906	$75,171	$105,076	$10,178,277
247	$29,687	$75,390	$105,076	$10,102,887
248	$29,467	$75,610	$105,076	$10,027,277
249	$29,246	$75,830	$105,076	$9,951,447
250	$29,025	$76,051	$105,076	$9,875,396
251	$28,803	$76,273	$105,076	$9,799,122
252	$28,581	$76,496	$105,076	$9,722,627

第21年供款共

$1,260,917

第21年利息

$357,510

第21年共還本金

$903,407

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$28,358	$76,719	$105,076	$9,645,908
254	$28,134	$76,943	$105,076	$9,568,965
255	$27,909	$77,167	$105,076	$9,491,798
256	$27,684	$77,392	$105,076	$9,414,406
257	$27,459	$77,618	$105,076	$9,336,789
258	$27,232	$77,844	$105,076	$9,258,944
259	$27,005	$78,071	$105,076	$9,180,873
260	$26,778	$78,299	$105,076	$9,102,574
261	$26,549	$78,527	$105,076	$9,024,047
262	$26,320	$78,756	$105,076	$8,945,291
263	$26,090	$78,986	$105,076	$8,866,305
264	$25,860	$79,216	$105,076	$8,787,088

第22年供款共

$1,260,917

第22年利息

$325,379

第22年共還本金

$935,538

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$25,629	$79,447	$105,076	$8,707,641
266	$25,397	$79,679	$105,076	$8,627,962
267	$25,165	$79,912	$105,076	$8,548,050
268	$24,932	$80,145	$105,076	$8,467,906
269	$24,698	$80,378	$105,076	$8,387,527
270	$24,464	$80,613	$105,076	$8,306,914
271	$24,228	$80,848	$105,076	$8,226,066
272	$23,993	$81,084	$105,076	$8,144,983
273	$23,756	$81,320	$105,076	$8,063,662
274	$23,519	$81,557	$105,076	$7,982,105
275	$23,281	$81,795	$105,076	$7,900,310
276	$23,043	$82,034	$105,076	$7,818,276

第23年供款共

$1,260,917

第23年利息

$292,105

第23年共還本金

$968,813

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,803	$82,273	$105,076	$7,736,002
278	$22,563	$82,513	$105,076	$7,653,489
279	$22,323	$82,754	$105,076	$7,570,736
280	$22,081	$82,995	$105,076	$7,487,740
281	$21,839	$83,237	$105,076	$7,404,503
282	$21,596	$83,480	$105,076	$7,321,023
283	$21,353	$83,723	$105,076	$7,237,300
284	$21,109	$83,968	$105,076	$7,153,332
285	$20,864	$84,213	$105,076	$7,069,120
286	$20,618	$84,458	$105,076	$6,984,661
287	$20,372	$84,705	$105,076	$6,899,957
288	$20,125	$84,952	$105,076	$6,815,005

第24年供款共

$1,260,917

第24年利息

$257,647

第24年共還本金

$1,003,270

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,877	$85,199	$105,076	$6,729,806
290	$19,629	$85,448	$105,076	$6,644,358
291	$19,379	$85,697	$105,076	$6,558,661
292	$19,129	$85,947	$105,076	$6,472,714
293	$18,879	$86,198	$105,076	$6,386,516
294	$18,627	$86,449	$105,076	$6,300,067
295	$18,375	$86,701	$105,076	$6,213,366
296	$18,122	$86,954	$105,076	$6,126,412
297	$17,869	$87,208	$105,076	$6,039,204
298	$17,614	$87,462	$105,076	$5,951,742
299	$17,359	$87,717	$105,076	$5,864,025
300	$17,103	$87,973	$105,076	$5,776,052

第25年供款共

$1,260,917

第25年利息

$221,964

第25年共還本金

$1,038,954

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,847	$88,230	$105,076	$5,687,822
302	$16,589	$88,487	$105,076	$5,599,335
303	$16,331	$88,745	$105,076	$5,510,590
304	$16,073	$89,004	$105,076	$5,421,586
305	$15,813	$89,263	$105,076	$5,332,322
306	$15,553	$89,524	$105,076	$5,242,799
307	$15,291	$89,785	$105,076	$5,153,014
308	$15,030	$90,047	$105,076	$5,062,967
309	$14,767	$90,309	$105,076	$4,972,657
310	$14,504	$90,573	$105,076	$4,882,084
311	$14,239	$90,837	$105,076	$4,791,247
312	$13,974	$91,102	$105,076	$4,700,145

第26年供款共

$1,260,917

第26年利息

$185,011

第26年共還本金

$1,075,906

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,709	$91,368	$105,076	$4,608,778
314	$13,442	$91,634	$105,076	$4,517,144
315	$13,175	$91,901	$105,076	$4,425,242
316	$12,907	$92,170	$105,076	$4,333,073
317	$12,638	$92,438	$105,076	$4,240,634
318	$12,369	$92,708	$105,076	$4,147,926
319	$12,098	$92,978	$105,076	$4,054,948
320	$11,827	$93,250	$105,076	$3,961,698
321	$11,555	$93,522	$105,076	$3,868,177
322	$11,282	$93,794	$105,076	$3,774,383
323	$11,009	$94,068	$105,076	$3,680,315
324	$10,734	$94,342	$105,076	$3,585,973

第27年供款共

$1,260,917

第27年利息

$146,745

第27年共還本金

$1,114,173

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,459	$94,617	$105,076	$3,491,355
326	$10,183	$94,893	$105,076	$3,396,462
327	$9,906	$95,170	$105,076	$3,301,292
328	$9,629	$95,448	$105,076	$3,205,844
329	$9,350	$95,726	$105,076	$3,110,118
330	$9,071	$96,005	$105,076	$3,014,113
331	$8,791	$96,285	$105,076	$2,917,828
332	$8,510	$96,566	$105,076	$2,821,261
333	$8,229	$96,848	$105,076	$2,724,414
334	$7,946	$97,130	$105,076	$2,627,283
335	$7,663	$97,414	$105,076	$2,529,870
336	$7,379	$97,698	$105,076	$2,432,172

第28年供款共

$1,260,917

第28年利息

$107,117

第28年共還本金

$1,153,801

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,094	$97,983	$105,076	$2,334,190
338	$6,808	$98,268	$105,076	$2,235,921
339	$6,521	$98,555	$105,076	$2,137,366
340	$6,234	$98,842	$105,076	$2,038,524
341	$5,946	$99,131	$105,076	$1,939,393
342	$5,657	$99,420	$105,076	$1,839,973
343	$5,367	$99,710	$105,076	$1,740,263
344	$5,076	$100,001	$105,076	$1,640,262
345	$4,784	$100,292	$105,076	$1,539,970
346	$4,492	$100,585	$105,076	$1,439,385
347	$4,198	$100,878	$105,076	$1,338,507
348	$3,904	$101,172	$105,076	$1,237,334

第29年供款共

$1,260,917

第29年利息

$66,080

第29年共還本金

$1,194,838

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,609	$101,468	$105,076	$1,135,867
350	$3,313	$101,764	$105,076	$1,034,103
351	$3,016	$102,060	$105,076	$932,043
352	$2,718	$102,358	$105,076	$829,685
353	$2,420	$102,657	$105,076	$727,028
354	$2,120	$102,956	$105,076	$624,073
355	$1,820	$103,256	$105,076	$520,816
356	$1,519	$103,557	$105,076	$417,259
357	$1,217	$103,859	$105,076	$313,399
358	$914	$104,162	$105,076	$209,237
359	$610	$104,466	$105,076	$104,771
360	$306	$104,771	$105,076	$0

第30年供款共

$1,260,917

第30年利息

$23,583

第30年共還本金

$1,237,334

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$22,757,525

免責聲明

筍盤推介

按揭保險費
info