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$24,298,927

每月供款
$116,303

首期

$-17,900,000

總貸款額

$25,900,000

總利息

$15,968,927

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-17,570,000

按月供比率計算

$232,605

置業成本總預算

HK$-17,570,000

首期

$-17,900,000
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

$232,605

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

沙田碧濤花園

thumb_up

罕有馬場河景 3房必選

實

739 呎

@9,986

建

1,029 呎

@7,172

local_fire_department 至HIT transfer_within_a_station 人才必選

售$738 萬

實

739 呎

@9,986

建

1,029 呎

@7,172

售$738 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

粉嶺牽晴間第12座

thumb_up

罕有放盤廳大房大

實

714 呎

@12,605

建

978 呎

@9,202

hotel_class 樓王

售$900 萬

實

714 呎

@12,605

建

978 呎

@9,202

售$900 萬

hotel_class 樓王

VR實景

沙田御龍山

thumb_up

MTR 沿線物業 ***極高層.大 2 房大廳*** 求實客可傾

實

563 呎

@15,897

建

719 呎

@12,448

local_fire_department 至HIT

售$895 萬

實

563 呎

@15,897

建

719 呎

@12,448

售$895 萬

local_fire_department 至HIT

VR實景

沙田銀禧花園銀禧閣

thumb_up

♦️移民急讓 - 還價即成♦️東南【內覆式3房】 .

實

665 呎

@11,128

建

1,094 呎

@6,764

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

馬鞍山海柏花園第03座

thumb_up

海柏花園海景2房

實

412 呎

@20,631

建

561 呎

@15,152

local_fire_department 至HIT

售$850 萬

實

412 呎

@20,631

建

561 呎

@15,152

售$850 萬

local_fire_department 至HIT

獨家

馬鞍山迎濤灣 A座

thumb_up

迎濤灣全海有裝修3房1套

實

818 呎

@10,452

建

1,060 呎

@8,066

real_estate_agent 罕有放盤

售$855 萬

實

818 呎

@10,452

建

1,060 呎

@8,066

售$855 萬

real_estate_agent 罕有放盤

馬鞍山新港城 K座

thumb_up

3房景觀開揚,交通方便

實

551 呎

@14,156

建

750 呎

@10,400

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$780 萬

實

551 呎

@14,156

建

750 呎

@10,400

售$780 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

粉嶺蔚翠花園第04座

thumb_up

靚裝連車位

實

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 萬

實

716 呎

@12,291

建

826 呎

@10,654

售$880 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第03座

thumb_up

銀湖天峰 2房連約

實

564 呎

@15,957

建

742 呎

@12,129

local_fire_department 至HIT

售$900 萬

實

564 呎

@15,957

建

742 呎

@12,129

售$900 萬

local_fire_department 至HIT

西貢 EXCELLENT APARTMENT WITH ROOF TERRACE

thumb_up

逸瓏海滙

實

433 呎

@18,430

local_fire_department 至HIT hotel_class 樓王

售$798 萬

實

433 呎

@18,430

售$798 萬

local_fire_department 至HIT hotel_class 樓王

粉嶺蔚翠花園第06座

thumb_up

激荀蔚翠花園三房兩廳一套厠連地面車位近電梯口

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@14,754

建

718 呎

@11,281

local_fire_department 至HIT directions_run 日內即走

售$810 萬

實

549 呎

@14,754

建

718 呎

@11,281

售$810 萬

local_fire_department 至HIT directions_run 日內即走

利率	15年	20年	25年	30年
1.000	$155,010	$119,113	$97,610	$83,305
1.500	$160,772	$124,979	$103,584	$89,386
2.000	$166,669	$131,024	$109,778	$95,731
2.500	$172,698	$137,245	$116,192	$102,336
3.000	$178,861	$143,641	$122,821	$109,195
3.500	$185,155	$150,210	$129,662	$116,303
4.000	$191,579	$156,949	$136,710	$123,651
4.500	$198,133	$163,856	$143,961	$131,231
5.000	$204,816	$170,929	$151,409	$139,037
5.500	$211,625	$178,163	$159,049	$147,057
6.000	$218,559	$185,556	$166,874	$155,284

每月供款$116,303

年期

30年

貸款金額

$25,900,000

總利息

$15,968,927

總貸款連利息

$41,868,927

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$75,542	$40,761	$116,303	$25,859,239
2	$75,423	$40,880	$116,303	$25,818,359
3	$75,304	$40,999	$116,303	$25,777,360
4	$75,184	$41,119	$116,303	$25,736,242
5	$75,064	$41,239	$116,303	$25,695,003
6	$74,944	$41,359	$116,303	$25,653,644
7	$74,823	$41,479	$116,303	$25,612,165
8	$74,702	$41,600	$116,303	$25,570,564
9	$74,581	$41,722	$116,303	$25,528,843
10	$74,459	$41,843	$116,303	$25,486,999
11	$74,337	$41,965	$116,303	$25,445,034
12	$74,215	$42,088	$116,303	$25,402,946

第1年供款共

$1,395,631

第1年利息

$898,577

第1年共還本金

$497,054

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$74,092	$42,211	$116,303	$25,360,735
14	$73,969	$42,334	$116,303	$25,318,401
15	$73,845	$42,457	$116,303	$25,275,944
16	$73,722	$42,581	$116,303	$25,233,363
17	$73,597	$42,705	$116,303	$25,190,658
18	$73,473	$42,830	$116,303	$25,147,828
19	$73,348	$42,955	$116,303	$25,104,873
20	$73,223	$43,080	$116,303	$25,061,793
21	$73,097	$43,206	$116,303	$25,018,588
22	$72,971	$43,332	$116,303	$24,975,256
23	$72,844	$43,458	$116,303	$24,931,798
24	$72,718	$43,585	$116,303	$24,888,213

第2年供款共

$1,395,631

第2年利息

$880,898

第2年共還本金

$514,733

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$72,591	$43,712	$116,303	$24,844,501
26	$72,463	$43,839	$116,303	$24,800,662
27	$72,335	$43,967	$116,303	$24,756,694
28	$72,207	$44,096	$116,303	$24,712,599
29	$72,078	$44,224	$116,303	$24,668,375
30	$71,949	$44,353	$116,303	$24,624,021
31	$71,820	$44,483	$116,303	$24,579,539
32	$71,690	$44,612	$116,303	$24,534,927
33	$71,560	$44,742	$116,303	$24,490,184
34	$71,430	$44,873	$116,303	$24,445,311
35	$71,299	$45,004	$116,303	$24,400,308
36	$71,168	$45,135	$116,303	$24,355,173

第3年供款共

$1,395,631

第3年利息

$862,591

第3年共還本金

$533,040

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$71,036	$45,267	$116,303	$24,309,906
38	$70,904	$45,399	$116,303	$24,264,507
39	$70,771	$45,531	$116,303	$24,218,976
40	$70,639	$45,664	$116,303	$24,173,312
41	$70,505	$45,797	$116,303	$24,127,515
42	$70,372	$45,931	$116,303	$24,081,585
43	$70,238	$46,065	$116,303	$24,035,520
44	$70,104	$46,199	$116,303	$23,989,321
45	$69,969	$46,334	$116,303	$23,942,987
46	$69,834	$46,469	$116,303	$23,896,518
47	$69,698	$46,604	$116,303	$23,849,914
48	$69,562	$46,740	$116,303	$23,803,174

第4年供款共

$1,395,631

第4年利息

$843,632

第4年共還本金

$551,999

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$69,426	$46,877	$116,303	$23,756,297
50	$69,289	$47,013	$116,303	$23,709,284
51	$69,152	$47,150	$116,303	$23,662,133
52	$69,015	$47,288	$116,303	$23,614,845
53	$68,877	$47,426	$116,303	$23,567,419
54	$68,738	$47,564	$116,303	$23,519,855
55	$68,600	$47,703	$116,303	$23,472,152
56	$68,460	$47,842	$116,303	$23,424,310
57	$68,321	$47,982	$116,303	$23,376,328
58	$68,181	$48,122	$116,303	$23,328,207
59	$68,041	$48,262	$116,303	$23,279,945
60	$67,900	$48,403	$116,303	$23,231,542

第5年供款共

$1,395,631

第5年利息

$823,999

第5年共還本金

$571,632

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$67,759	$48,544	$116,303	$23,182,998
62	$67,617	$48,685	$116,303	$23,134,312
63	$67,475	$48,827	$116,303	$23,085,485
64	$67,333	$48,970	$116,303	$23,036,515
65	$67,190	$49,113	$116,303	$22,987,402
66	$67,047	$49,256	$116,303	$22,938,146
67	$66,903	$49,400	$116,303	$22,888,747
68	$66,759	$49,544	$116,303	$22,839,203
69	$66,614	$49,688	$116,303	$22,789,515
70	$66,469	$49,833	$116,303	$22,739,682
71	$66,324	$49,979	$116,303	$22,689,703
72	$66,178	$50,124	$116,303	$22,639,579

第6年供款共

$1,395,631

第6年利息

$803,668

第6年共還本金

$591,963

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$66,032	$50,270	$116,303	$22,589,308
74	$65,885	$50,417	$116,303	$22,538,891
75	$65,738	$50,564	$116,303	$22,488,327
76	$65,591	$50,712	$116,303	$22,437,615
77	$65,443	$50,860	$116,303	$22,386,756
78	$65,295	$51,008	$116,303	$22,335,748
79	$65,146	$51,157	$116,303	$22,284,591
80	$64,997	$51,306	$116,303	$22,233,286
81	$64,847	$51,455	$116,303	$22,181,830
82	$64,697	$51,606	$116,303	$22,130,224
83	$64,546	$51,756	$116,303	$22,078,468
84	$64,396	$51,907	$116,303	$22,026,561

第7年供款共

$1,395,631

第7年利息

$782,613

第7年共還本金

$613,017

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$64,244	$52,058	$116,303	$21,974,503
86	$64,092	$52,210	$116,303	$21,922,293
87	$63,940	$52,363	$116,303	$21,869,930
88	$63,787	$52,515	$116,303	$21,817,415
89	$63,634	$52,668	$116,303	$21,764,746
90	$63,481	$52,822	$116,303	$21,711,924
91	$63,326	$52,976	$116,303	$21,658,948
92	$63,172	$53,131	$116,303	$21,605,818
93	$63,017	$53,286	$116,303	$21,552,532
94	$62,862	$53,441	$116,303	$21,499,091
95	$62,706	$53,597	$116,303	$21,445,494
96	$62,549	$53,753	$116,303	$21,391,741

第8年供款共

$1,395,631

第8年利息

$760,810

第8年共還本金

$634,821

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$62,393	$53,910	$116,303	$21,337,831
98	$62,235	$54,067	$116,303	$21,283,764
99	$62,078	$54,225	$116,303	$21,229,539
100	$61,919	$54,383	$116,303	$21,175,156
101	$61,761	$54,542	$116,303	$21,120,614
102	$61,602	$54,701	$116,303	$21,065,913
103	$61,442	$54,860	$116,303	$21,011,053
104	$61,282	$55,020	$116,303	$20,956,032
105	$61,122	$55,181	$116,303	$20,900,852
106	$60,961	$55,342	$116,303	$20,845,510
107	$60,799	$55,503	$116,303	$20,790,007
108	$60,638	$55,665	$116,303	$20,734,342

第9年供款共

$1,395,631

第9年利息

$738,232

第9年共還本金

$657,399

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$60,475	$55,827	$116,303	$20,678,514
110	$60,312	$55,990	$116,303	$20,622,524
111	$60,149	$56,154	$116,303	$20,566,370
112	$59,985	$56,317	$116,303	$20,510,053
113	$59,821	$56,482	$116,303	$20,453,571
114	$59,656	$56,646	$116,303	$20,396,925
115	$59,491	$56,812	$116,303	$20,340,114
116	$59,325	$56,977	$116,303	$20,283,136
117	$59,159	$57,143	$116,303	$20,225,993
118	$58,992	$57,310	$116,303	$20,168,683
119	$58,825	$57,477	$116,303	$20,111,206
120	$58,658	$57,645	$116,303	$20,053,561

第10年供款共

$1,395,631

第10年利息

$714,850

第10年共還本金

$680,781

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$58,490	$57,813	$116,303	$19,995,748
122	$58,321	$57,982	$116,303	$19,937,766
123	$58,152	$58,151	$116,303	$19,879,615
124	$57,982	$58,320	$116,303	$19,821,295
125	$57,812	$58,490	$116,303	$19,762,804
126	$57,642	$58,661	$116,303	$19,704,143
127	$57,470	$58,832	$116,303	$19,645,311
128	$57,299	$59,004	$116,303	$19,586,307
129	$57,127	$59,176	$116,303	$19,527,132
130	$56,954	$59,348	$116,303	$19,467,783
131	$56,781	$59,522	$116,303	$19,408,262
132	$56,607	$59,695	$116,303	$19,348,567

第11年供款共

$1,395,631

第11年利息

$690,637

第11年共還本金

$704,994

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$56,433	$59,869	$116,303	$19,288,697
134	$56,259	$60,044	$116,303	$19,228,653
135	$56,084	$60,219	$116,303	$19,168,434
136	$55,908	$60,395	$116,303	$19,108,040
137	$55,732	$60,571	$116,303	$19,047,469
138	$55,555	$60,747	$116,303	$18,986,722
139	$55,378	$60,925	$116,303	$18,925,797
140	$55,200	$61,102	$116,303	$18,864,695
141	$55,022	$61,281	$116,303	$18,803,414
142	$54,843	$61,459	$116,303	$18,741,955
143	$54,664	$61,639	$116,303	$18,680,316
144	$54,484	$61,818	$116,303	$18,618,498

第12年供款共

$1,395,631

第12年利息

$665,562

第12年共還本金

$730,069

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$54,304	$61,999	$116,303	$18,556,499
146	$54,123	$62,179	$116,303	$18,494,320
147	$53,942	$62,361	$116,303	$18,431,959
148	$53,760	$62,543	$116,303	$18,369,416
149	$53,577	$62,725	$116,303	$18,306,691
150	$53,395	$62,908	$116,303	$18,243,783
151	$53,211	$63,092	$116,303	$18,180,692
152	$53,027	$63,276	$116,303	$18,117,416
153	$52,842	$63,460	$116,303	$18,053,956
154	$52,657	$63,645	$116,303	$17,990,311
155	$52,472	$63,831	$116,303	$17,926,480
156	$52,286	$64,017	$116,303	$17,862,463

第13年供款共

$1,395,631

第13年利息

$639,596

第13年共還本金

$756,035

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$52,099	$64,204	$116,303	$17,798,259
158	$51,912	$64,391	$116,303	$17,733,868
159	$51,724	$64,579	$116,303	$17,669,289
160	$51,535	$64,767	$116,303	$17,604,522
161	$51,347	$64,956	$116,303	$17,539,566
162	$51,157	$65,146	$116,303	$17,474,421
163	$50,967	$65,336	$116,303	$17,409,085
164	$50,776	$65,526	$116,303	$17,343,559
165	$50,585	$65,717	$116,303	$17,277,842
166	$50,394	$65,909	$116,303	$17,211,933
167	$50,201	$66,101	$116,303	$17,145,832
168	$50,009	$66,294	$116,303	$17,079,538

第14年供款共

$1,395,631

第14年利息

$612,706

第14年共還本金

$782,925

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$49,815	$66,487	$116,303	$17,013,051
170	$49,621	$66,681	$116,303	$16,946,370
171	$49,427	$66,876	$116,303	$16,879,494
172	$49,232	$67,071	$116,303	$16,812,423
173	$49,036	$67,266	$116,303	$16,745,157
174	$48,840	$67,463	$116,303	$16,677,694
175	$48,643	$67,659	$116,303	$16,610,035
176	$48,446	$67,857	$116,303	$16,542,178
177	$48,248	$68,055	$116,303	$16,474,124
178	$48,050	$68,253	$116,303	$16,405,871
179	$47,850	$68,452	$116,303	$16,337,419
180	$47,651	$68,652	$116,303	$16,268,767

第15年供款共

$1,395,631

第15年利息

$584,860

第15年共還本金

$810,771

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$47,451	$68,852	$116,303	$16,199,915
182	$47,250	$69,053	$116,303	$16,130,862
183	$47,048	$69,254	$116,303	$16,061,608
184	$46,846	$69,456	$116,303	$15,992,152
185	$46,644	$69,659	$116,303	$15,922,493
186	$46,441	$69,862	$116,303	$15,852,631
187	$46,237	$70,066	$116,303	$15,782,565
188	$46,032	$70,270	$116,303	$15,712,295
189	$45,828	$70,475	$116,303	$15,641,820
190	$45,622	$70,681	$116,303	$15,571,139
191	$45,416	$70,887	$116,303	$15,500,253
192	$45,209	$71,094	$116,303	$15,429,159

第16年供款共

$1,395,631

第16年利息

$556,023

第16年共還本金

$839,608

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$45,002	$71,301	$116,303	$15,357,858
194	$44,794	$71,509	$116,303	$15,286,349
195	$44,585	$71,717	$116,303	$15,214,632
196	$44,376	$71,927	$116,303	$15,142,705
197	$44,166	$72,136	$116,303	$15,070,569
198	$43,956	$72,347	$116,303	$14,998,222
199	$43,745	$72,558	$116,303	$14,925,665
200	$43,533	$72,769	$116,303	$14,852,895
201	$43,321	$72,982	$116,303	$14,779,914
202	$43,108	$73,194	$116,303	$14,706,719
203	$42,895	$73,408	$116,303	$14,633,311
204	$42,680	$73,622	$116,303	$14,559,689

第17年供款共

$1,395,631

第17年利息

$526,161

第17年共還本金

$869,470

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$42,466	$73,837	$116,303	$14,485,852
206	$42,250	$74,052	$116,303	$14,411,800
207	$42,034	$74,268	$116,303	$14,337,532
208	$41,818	$74,485	$116,303	$14,263,047
209	$41,601	$74,702	$116,303	$14,188,345
210	$41,383	$74,920	$116,303	$14,113,425
211	$41,164	$75,138	$116,303	$14,038,287
212	$40,945	$75,358	$116,303	$13,962,929
213	$40,725	$75,577	$116,303	$13,887,352
214	$40,505	$75,798	$116,303	$13,811,554
215	$40,284	$76,019	$116,303	$13,735,535
216	$40,062	$76,241	$116,303	$13,659,295

第18年供款共

$1,395,631

第18年利息

$495,236

第18年共還本金

$900,394

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$39,840	$76,463	$116,303	$13,582,832
218	$39,617	$76,686	$116,303	$13,506,146
219	$39,393	$76,910	$116,303	$13,429,236
220	$39,169	$77,134	$116,303	$13,352,102
221	$38,944	$77,359	$116,303	$13,274,743
222	$38,718	$77,585	$116,303	$13,197,159
223	$38,492	$77,811	$116,303	$13,119,348
224	$38,265	$78,038	$116,303	$13,041,310
225	$38,037	$78,265	$116,303	$12,963,044
226	$37,809	$78,494	$116,303	$12,884,551
227	$37,580	$78,723	$116,303	$12,805,828
228	$37,350	$78,952	$116,303	$12,726,876

第19年供款共

$1,395,631

第19年利息

$463,212

第19年共還本金

$932,419

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$37,120	$79,183	$116,303	$12,647,693
230	$36,889	$79,413	$116,303	$12,568,280
231	$36,657	$79,645	$116,303	$12,488,635
232	$36,425	$79,877	$116,303	$12,408,757
233	$36,192	$80,110	$116,303	$12,328,647
234	$35,959	$80,344	$116,303	$12,248,303
235	$35,724	$80,578	$116,303	$12,167,725
236	$35,489	$80,813	$116,303	$12,086,911
237	$35,253	$81,049	$116,303	$12,005,862
238	$35,017	$81,285	$116,303	$11,924,577
239	$34,780	$81,523	$116,303	$11,843,054
240	$34,542	$81,760	$116,303	$11,761,294

第20年供款共

$1,395,631

第20年利息

$430,049

第20年共還本金

$965,582

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$34,304	$81,999	$116,303	$11,679,295
242	$34,065	$82,238	$116,303	$11,597,057
243	$33,825	$82,478	$116,303	$11,514,579
244	$33,584	$82,718	$116,303	$11,431,861
245	$33,343	$82,960	$116,303	$11,348,901
246	$33,101	$83,202	$116,303	$11,265,700
247	$32,858	$83,444	$116,303	$11,182,255
248	$32,615	$83,688	$116,303	$11,098,568
249	$32,371	$83,932	$116,303	$11,014,636
250	$32,126	$84,177	$116,303	$10,930,459
251	$31,881	$84,422	$116,303	$10,846,037
252	$31,634	$84,668	$116,303	$10,761,369

第21年供款共

$1,395,631

第21年利息

$395,706

第21年共還本金

$999,925

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$31,387	$84,915	$116,303	$10,676,454
254	$31,140	$85,163	$116,303	$10,591,291
255	$30,891	$85,411	$116,303	$10,505,879
256	$30,642	$85,660	$116,303	$10,420,219
257	$30,392	$85,910	$116,303	$10,334,309
258	$30,142	$86,161	$116,303	$10,248,148
259	$29,890	$86,412	$116,303	$10,161,736
260	$29,638	$86,664	$116,303	$10,075,072
261	$29,386	$86,917	$116,303	$9,988,155
262	$29,132	$87,170	$116,303	$9,900,984
263	$28,878	$87,425	$116,303	$9,813,560
264	$28,623	$87,680	$116,303	$9,725,880

第22年供款共

$1,395,631

第22年利息

$360,142

第22年共還本金

$1,035,489

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$28,367	$87,935	$116,303	$9,637,944
266	$28,111	$88,192	$116,303	$9,549,753
267	$27,853	$88,449	$116,303	$9,461,303
268	$27,595	$88,707	$116,303	$9,372,596
269	$27,337	$88,966	$116,303	$9,283,630
270	$27,077	$89,225	$116,303	$9,194,405
271	$26,817	$89,486	$116,303	$9,104,920
272	$26,556	$89,747	$116,303	$9,015,173
273	$26,294	$90,008	$116,303	$8,925,165
274	$26,032	$90,271	$116,303	$8,834,894
275	$25,768	$90,534	$116,303	$8,744,360
276	$25,504	$90,798	$116,303	$8,653,562

第23年供款共

$1,395,631

第23年利息

$323,313

第23年共還本金

$1,072,318

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$25,240	$91,063	$116,303	$8,562,498
278	$24,974	$91,329	$116,303	$8,471,170
279	$24,708	$91,595	$116,303	$8,379,575
280	$24,440	$91,862	$116,303	$8,287,713
281	$24,172	$92,130	$116,303	$8,195,583
282	$23,904	$92,399	$116,303	$8,103,184
283	$23,634	$92,668	$116,303	$8,010,516
284	$23,364	$92,939	$116,303	$7,917,577
285	$23,093	$93,210	$116,303	$7,824,367
286	$22,821	$93,482	$116,303	$7,730,886
287	$22,548	$93,754	$116,303	$7,637,132
288	$22,275	$94,028	$116,303	$7,543,104

第24年供款共

$1,395,631

第24年利息

$285,173

第24年共還本金

$1,110,457

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$22,001	$94,302	$116,303	$7,448,802
290	$21,726	$94,577	$116,303	$7,354,225
291	$21,450	$94,853	$116,303	$7,259,373
292	$21,173	$95,129	$116,303	$7,164,243
293	$20,896	$95,407	$116,303	$7,068,836
294	$20,617	$95,685	$116,303	$6,973,151
295	$20,338	$95,964	$116,303	$6,877,187
296	$20,058	$96,244	$116,303	$6,780,943
297	$19,778	$96,525	$116,303	$6,684,418
298	$19,496	$96,806	$116,303	$6,587,612
299	$19,214	$97,089	$116,303	$6,490,523
300	$18,931	$97,372	$116,303	$6,393,151

第25年供款共

$1,395,631

第25年利息

$245,678

第25年共還本金

$1,149,953

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$18,647	$97,656	$116,303	$6,295,495
302	$18,362	$97,941	$116,303	$6,197,554
303	$18,076	$98,226	$116,303	$6,099,328
304	$17,790	$98,513	$116,303	$6,000,815
305	$17,502	$98,800	$116,303	$5,902,015
306	$17,214	$99,088	$116,303	$5,802,927
307	$16,925	$99,377	$116,303	$5,703,549
308	$16,635	$99,667	$116,303	$5,603,882
309	$16,345	$99,958	$116,303	$5,503,924
310	$16,053	$100,249	$116,303	$5,403,675
311	$15,761	$100,542	$116,303	$5,303,133
312	$15,467	$100,835	$116,303	$5,202,298

第26年供款共

$1,395,631

第26年利息

$204,778

第26年共還本金

$1,190,853

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$15,173	$101,129	$116,303	$5,101,169
314	$14,878	$101,424	$116,303	$4,999,744
315	$14,583	$101,720	$116,303	$4,898,024
316	$14,286	$102,017	$116,303	$4,796,008
317	$13,988	$102,314	$116,303	$4,693,694
318	$13,690	$102,613	$116,303	$4,591,081
319	$13,391	$102,912	$116,303	$4,488,169
320	$13,090	$103,212	$116,303	$4,384,957
321	$12,789	$103,513	$116,303	$4,281,444
322	$12,488	$103,815	$116,303	$4,177,629
323	$12,185	$104,118	$116,303	$4,073,511
324	$11,881	$104,422	$116,303	$3,969,089

第27年供款共

$1,395,631

第27年利息

$162,423

第27年共還本金

$1,233,208

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$11,577	$104,726	$116,303	$3,864,363
326	$11,271	$105,032	$116,303	$3,759,332
327	$10,965	$105,338	$116,303	$3,653,994
328	$10,657	$105,645	$116,303	$3,548,349
329	$10,349	$105,953	$116,303	$3,442,396
330	$10,040	$106,262	$116,303	$3,336,133
331	$9,730	$106,572	$116,303	$3,229,561
332	$9,420	$106,883	$116,303	$3,122,678
333	$9,108	$107,195	$116,303	$3,015,483
334	$8,795	$107,507	$116,303	$2,907,976
335	$8,482	$107,821	$116,303	$2,800,155
336	$8,167	$108,135	$116,303	$2,692,020

第28年供款共

$1,395,631

第28年利息

$118,561

第28年共還本金

$1,277,070

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,852	$108,451	$116,303	$2,583,569
338	$7,535	$108,767	$116,303	$2,474,802
339	$7,218	$109,084	$116,303	$2,365,717
340	$6,900	$109,403	$116,303	$2,256,315
341	$6,581	$109,722	$116,303	$2,146,593
342	$6,261	$110,042	$116,303	$2,036,551
343	$5,940	$110,363	$116,303	$1,926,189
344	$5,618	$110,685	$116,303	$1,815,504
345	$5,295	$111,007	$116,303	$1,704,497
346	$4,971	$111,331	$116,303	$1,593,166
347	$4,647	$111,656	$116,303	$1,481,510
348	$4,321	$111,982	$116,303	$1,369,528

第29年供款共

$1,395,631

第29年利息

$73,140

第29年共還本金

$1,322,491

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,994	$112,308	$116,303	$1,257,220
350	$3,667	$112,636	$116,303	$1,144,584
351	$3,338	$112,964	$116,303	$1,031,620
352	$3,009	$113,294	$116,303	$918,327
353	$2,678	$113,624	$116,303	$804,702
354	$2,347	$113,956	$116,303	$690,747
355	$2,015	$114,288	$116,303	$576,459
356	$1,681	$114,621	$116,303	$461,838
357	$1,347	$114,956	$116,303	$346,882
358	$1,012	$115,291	$116,303	$231,591
359	$675	$115,627	$116,303	$115,964
360	$338	$115,964	$116,303	$0

第30年供款共

$1,395,631

第30年利息

$26,103

第30年共還本金

$1,369,528

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$24,298,927

免責聲明

筍盤推介

按揭保險費
info