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$23,267,922

每月供款
$101,384

首期

$-13,560,000

總貸款額

$21,560,000

總利息

$14,937,922

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-13,230,000

按月供比率計算

$202,766

置業成本總預算

HK$-13,230,000

首期

$-13,560,000
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

$202,766

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 EXCELLENT APARTMENT WITH ROOF TERRACE

thumb_up

逸瓏海滙

實

433 呎

@19,169

local_fire_department 至HIT hotel_class 樓王

售$830 萬

實

433 呎

@19,169

售$830 萬

local_fire_department 至HIT hotel_class 樓王

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

馬鞍山新港城

thumb_up

獨家靚盤**新港城4期高層,開揚遠景靚裝修三房兩廳,即買即用**

實

519 呎

@14,451

建

696 呎

@10,776

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$750 萬

實

519 呎

@14,451

建

696 呎

@10,776

售$750 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

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

@10,475

建

826 呎

@9,080

售$750 萬

實

716 呎

@10,475

建

826 呎

@9,080

售$750 萬

馬鞍山銀湖天峰第08座

thumb_up

高層罕有放租

實

539 呎

@14,805

建

710 呎

@11,239

local_fire_department 至HIT

售$798 萬

實

539 呎

@14,805

建

710 呎

@11,239

售$798 萬

local_fire_department 至HIT

西貢躉場

thumb_up

西貢市中心靚裝地下

建

1,200 呎

@6,567

real_estate_agent 罕有放盤 local_offer 低水筍價

售$788 萬

建

1,200 呎

@6,567

售$788 萬

real_estate_agent 罕有放盤 local_offer 低水筍價

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

595 呎

@12,941

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$770 萬

實

595 呎

@12,941

售$770 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

沙田碧濤花園第03期

thumb_up

奇豐精選永久馬場河景景觀一流附設村巴鄰近石門站三房套實盤可約睇

實

770 呎

@11,688

建

1,067 呎

@8,435

hotel_class 樓王

售$900 萬

實

770 呎

@11,688

建

1,067 呎

@8,435

售$900 萬

hotel_class 樓王

沙田欣廷軒第01座

thumb_up

高層有裝實用兩邊廳.

實

419 呎

@16,993

建

549 呎

@12,969

local_fire_department 至HIT

售$712 萬

實

419 呎

@16,993

建

549 呎

@12,969

售$712 萬

local_fire_department 至HIT

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03座

thumb_up

高層開揚海景

實

702 呎

@12,251

建

905 呎

@9,503

local_fire_department 至HIT

售$860 萬

實

702 呎

@12,251

建

905 呎

@9,503

售$860 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

獨家盤人冇我有河景靚裝業主求賣立即約睇

實

543 呎

@13,812

建

659 呎

@11,381

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$750 萬

實

543 呎

@13,812

建

659 呎

@11,381

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$129,035	$99,153	$81,254	$69,345
1.500	$133,832	$104,037	$86,226	$74,408
2.000	$138,740	$109,068	$91,383	$79,690
2.500	$143,760	$114,247	$96,722	$85,188
3.000	$148,889	$119,571	$102,240	$90,898
3.500	$154,129	$125,039	$107,934	$96,814
3.875	$158,130	$129,234	$112,319	$101,383
4.000	$159,477	$130,649	$113,802	$102,931
4.500	$164,933	$136,399	$119,837	$109,241
5.000	$170,495	$142,286	$126,038	$115,739
5.500	$176,163	$148,309	$132,397	$122,415
6.000	$181,936	$154,463	$138,911	$129,263

每月供款$101,384

年期

30年

貸款金額

$21,560,000

總利息

$14,937,922

總貸款連利息

$36,497,922

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$69,621	$31,762	$101,383	$21,528,238
2	$69,518	$31,865	$101,383	$21,496,373
3	$69,415	$31,968	$101,383	$21,464,405
4	$69,312	$32,071	$101,383	$21,432,334
5	$69,209	$32,175	$101,383	$21,400,160
6	$69,105	$32,278	$101,383	$21,367,881
7	$69,000	$32,383	$101,383	$21,335,499
8	$68,896	$32,487	$101,383	$21,303,011
9	$68,791	$32,592	$101,383	$21,270,419
10	$68,686	$32,697	$101,383	$21,237,722
11	$68,580	$32,803	$101,383	$21,204,919
12	$68,474	$32,909	$101,383	$21,172,010

第1年供款共

$1,216,597

第1年利息

$828,607

第1年共還本金

$387,990

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$68,368	$33,015	$101,383	$21,138,995
14	$68,261	$33,122	$101,383	$21,105,873
15	$68,154	$33,229	$101,383	$21,072,644
16	$68,047	$33,336	$101,383	$21,039,308
17	$67,939	$33,444	$101,383	$21,005,864
18	$67,831	$33,552	$101,383	$20,972,313
19	$67,723	$33,660	$101,383	$20,938,653
20	$67,614	$33,769	$101,383	$20,904,884
21	$67,505	$33,878	$101,383	$20,871,006
22	$67,396	$33,987	$101,383	$20,837,019
23	$67,286	$34,097	$101,383	$20,802,922
24	$67,176	$34,207	$101,383	$20,768,715

第2年供款共

$1,216,597

第2年利息

$813,303

第2年共還本金

$403,295

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$67,066	$34,317	$101,383	$20,734,398
26	$66,955	$34,428	$101,383	$20,699,969
27	$66,844	$34,539	$101,383	$20,665,430
28	$66,732	$34,651	$101,383	$20,630,779
29	$66,620	$34,763	$101,383	$20,596,016
30	$66,508	$34,875	$101,383	$20,561,141
31	$66,395	$34,988	$101,383	$20,526,153
32	$66,282	$35,101	$101,383	$20,491,052
33	$66,169	$35,214	$101,383	$20,455,838
34	$66,055	$35,328	$101,383	$20,420,511
35	$65,941	$35,442	$101,383	$20,385,069
36	$65,827	$35,556	$101,383	$20,349,512

第3年供款共

$1,216,597

第3年利息

$797,395

第3年共還本金

$419,203

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$65,712	$35,671	$101,383	$20,313,841
38	$65,597	$35,786	$101,383	$20,278,055
39	$65,481	$35,902	$101,383	$20,242,153
40	$65,365	$36,018	$101,383	$20,206,135
41	$65,249	$36,134	$101,383	$20,170,001
42	$65,132	$36,251	$101,383	$20,133,750
43	$65,015	$36,368	$101,383	$20,097,382
44	$64,898	$36,485	$101,383	$20,060,897
45	$64,780	$36,603	$101,383	$20,024,294
46	$64,662	$36,721	$101,383	$19,987,573
47	$64,543	$36,840	$101,383	$19,950,733
48	$64,424	$36,959	$101,383	$19,913,774

第4年供款共

$1,216,597

第4年利息

$780,859

第4年共還本金

$435,739

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$64,305	$37,078	$101,383	$19,876,696
50	$64,185	$37,198	$101,383	$19,839,498
51	$64,065	$37,318	$101,383	$19,802,179
52	$63,945	$37,439	$101,383	$19,764,741
53	$63,824	$37,559	$101,383	$19,727,181
54	$63,702	$37,681	$101,383	$19,689,501
55	$63,581	$37,802	$101,383	$19,651,698
56	$63,459	$37,925	$101,383	$19,613,774
57	$63,336	$38,047	$101,383	$19,575,727
58	$63,213	$38,170	$101,383	$19,537,557
59	$63,090	$38,293	$101,383	$19,499,264
60	$62,966	$38,417	$101,383	$19,460,847

第5年供款共

$1,216,597

第5年利息

$763,671

第5年共還本金

$452,927

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$62,842	$38,541	$101,383	$19,422,306
62	$62,718	$38,665	$101,383	$19,383,641
63	$62,593	$38,790	$101,383	$19,344,851
64	$62,468	$38,915	$101,383	$19,305,936
65	$62,342	$39,041	$101,383	$19,266,895
66	$62,216	$39,167	$101,383	$19,227,727
67	$62,090	$39,294	$101,383	$19,188,434
68	$61,963	$39,420	$101,383	$19,149,013
69	$61,835	$39,548	$101,383	$19,109,466
70	$61,708	$39,675	$101,383	$19,069,790
71	$61,580	$39,804	$101,383	$19,029,987
72	$61,451	$39,932	$101,383	$18,990,054

第6年供款共

$1,216,597

第6年利息

$745,805

第6年共還本金

$470,793

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$61,322	$40,061	$101,383	$18,949,993
74	$61,193	$40,190	$101,383	$18,909,803
75	$61,063	$40,320	$101,383	$18,869,483
76	$60,933	$40,450	$101,383	$18,829,032
77	$60,802	$40,581	$101,383	$18,788,451
78	$60,671	$40,712	$101,383	$18,747,739
79	$60,540	$40,844	$101,383	$18,706,896
80	$60,408	$40,975	$101,383	$18,665,920
81	$60,275	$41,108	$101,383	$18,624,813
82	$60,143	$41,240	$101,383	$18,583,572
83	$60,009	$41,374	$101,383	$18,542,198
84	$59,876	$41,507	$101,383	$18,500,691

第7年供款共

$1,216,597

第7年利息

$727,234

第7年共還本金

$489,363

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$59,742	$41,641	$101,383	$18,459,050
86	$59,607	$41,776	$101,383	$18,417,274
87	$59,472	$41,911	$101,383	$18,375,363
88	$59,337	$42,046	$101,383	$18,333,317
89	$59,201	$42,182	$101,383	$18,291,136
90	$59,065	$42,318	$101,383	$18,248,818
91	$58,928	$42,455	$101,383	$18,206,363
92	$58,791	$42,592	$101,383	$18,163,771
93	$58,654	$42,729	$101,383	$18,121,042
94	$58,516	$42,867	$101,383	$18,078,175
95	$58,377	$43,006	$101,383	$18,035,169
96	$58,239	$43,145	$101,383	$17,992,024

第8年供款共

$1,216,597

第8年利息

$707,931

第8年共還本金

$508,667

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$58,099	$43,284	$101,383	$17,948,741
98	$57,959	$43,424	$101,383	$17,905,317
99	$57,819	$43,564	$101,383	$17,861,753
100	$57,679	$43,705	$101,383	$17,818,049
101	$57,537	$43,846	$101,383	$17,774,203
102	$57,396	$43,987	$101,383	$17,730,216
103	$57,254	$44,129	$101,383	$17,686,086
104	$57,111	$44,272	$101,383	$17,641,815
105	$56,968	$44,415	$101,383	$17,597,400
106	$56,825	$44,558	$101,383	$17,552,842
107	$56,681	$44,702	$101,383	$17,508,140
108	$56,537	$44,846	$101,383	$17,463,293

第9年供款共

$1,216,597

第9年利息

$687,866

第9年共還本金

$528,731

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$56,392	$44,991	$101,383	$17,418,302
110	$56,247	$45,137	$101,383	$17,373,165
111	$56,101	$45,282	$101,383	$17,327,883
112	$55,955	$45,428	$101,383	$17,282,455
113	$55,808	$45,575	$101,383	$17,236,879
114	$55,661	$45,722	$101,383	$17,191,157
115	$55,513	$45,870	$101,383	$17,145,287
116	$55,365	$46,018	$101,383	$17,099,269
117	$55,216	$46,167	$101,383	$17,053,102
118	$55,067	$46,316	$101,383	$17,006,786
119	$54,918	$46,465	$101,383	$16,960,321
120	$54,768	$46,615	$101,383	$16,913,706

第10年供款共

$1,216,597

第10年利息

$667,010

第10年共還本金

$549,587

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$54,617	$46,766	$101,383	$16,866,940
122	$54,466	$46,917	$101,383	$16,820,023
123	$54,315	$47,068	$101,383	$16,772,954
124	$54,163	$47,220	$101,383	$16,725,734
125	$54,010	$47,373	$101,383	$16,678,361
126	$53,857	$47,526	$101,383	$16,630,835
127	$53,704	$47,679	$101,383	$16,583,156
128	$53,550	$47,833	$101,383	$16,535,322
129	$53,395	$47,988	$101,383	$16,487,334
130	$53,240	$48,143	$101,383	$16,439,192
131	$53,085	$48,298	$101,383	$16,390,894
132	$52,929	$48,454	$101,383	$16,342,439

第11年供款共

$1,216,597

第11年利息

$645,331

第11年共還本金

$571,266

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$52,772	$48,611	$101,383	$16,293,829
134	$52,615	$48,768	$101,383	$16,245,061
135	$52,458	$48,925	$101,383	$16,196,136
136	$52,300	$49,083	$101,383	$16,147,053
137	$52,142	$49,242	$101,383	$16,097,811
138	$51,983	$49,401	$101,383	$16,048,411
139	$51,823	$49,560	$101,383	$15,998,851
140	$51,663	$49,720	$101,383	$15,949,130
141	$51,502	$49,881	$101,383	$15,899,250
142	$51,341	$50,042	$101,383	$15,849,208
143	$51,180	$50,203	$101,383	$15,799,004
144	$51,018	$50,365	$101,383	$15,748,639

第12年供款共

$1,216,597

第12年利息

$622,797

第12年共還本金

$593,800

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$50,855	$50,528	$101,383	$15,698,111
146	$50,692	$50,691	$101,383	$15,647,420
147	$50,528	$50,855	$101,383	$15,596,565
148	$50,364	$51,019	$101,383	$15,545,545
149	$50,199	$51,184	$101,383	$15,494,361
150	$50,034	$51,349	$101,383	$15,443,012
151	$49,868	$51,515	$101,383	$15,391,497
152	$49,702	$51,681	$101,383	$15,339,816
153	$49,535	$51,848	$101,383	$15,287,967
154	$49,367	$52,016	$101,383	$15,235,952
155	$49,199	$52,184	$101,383	$15,183,768
156	$49,031	$52,352	$101,383	$15,131,416

第13年供款共

$1,216,597

第13年利息

$599,374

第13年共還本金

$617,223

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$48,862	$52,521	$101,383	$15,078,895
158	$48,692	$52,691	$101,383	$15,026,204
159	$48,522	$52,861	$101,383	$14,973,343
160	$48,351	$53,032	$101,383	$14,920,311
161	$48,180	$53,203	$101,383	$14,867,108
162	$48,008	$53,375	$101,383	$14,813,733
163	$47,836	$53,547	$101,383	$14,760,186
164	$47,663	$53,720	$101,383	$14,706,466
165	$47,490	$53,893	$101,383	$14,652,573
166	$47,316	$54,068	$101,383	$14,598,505
167	$47,141	$54,242	$101,383	$14,544,263
168	$46,966	$54,417	$101,383	$14,489,846

第14年供款共

$1,216,597

第14年利息

$575,027

第14年共還本金

$641,570

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$46,790	$54,593	$101,383	$14,435,253
170	$46,614	$54,769	$101,383	$14,380,484
171	$46,437	$54,946	$101,383	$14,325,537
172	$46,260	$55,124	$101,383	$14,270,414
173	$46,082	$55,302	$101,383	$14,215,112
174	$45,903	$55,480	$101,383	$14,159,632
175	$45,724	$55,659	$101,383	$14,103,973
176	$45,544	$55,839	$101,383	$14,048,134
177	$45,364	$56,019	$101,383	$13,992,114
178	$45,183	$56,200	$101,383	$13,935,914
179	$45,001	$56,382	$101,383	$13,879,532
180	$44,819	$56,564	$101,383	$13,822,969

第15年供款共

$1,216,597

第15年利息

$549,720

第15年共還本金

$666,877

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$44,637	$56,746	$101,383	$13,766,222
182	$44,453	$56,930	$101,383	$13,709,293
183	$44,270	$57,114	$101,383	$13,652,179
184	$44,085	$57,298	$101,383	$13,594,881
185	$43,900	$57,483	$101,383	$13,537,398
186	$43,715	$57,669	$101,383	$13,479,729
187	$43,528	$57,855	$101,383	$13,421,875
188	$43,341	$58,042	$101,383	$13,363,833
189	$43,154	$58,229	$101,383	$13,305,604
190	$42,966	$58,417	$101,383	$13,247,187
191	$42,777	$58,606	$101,383	$13,188,581
192	$42,588	$58,795	$101,383	$13,129,786

第16年供款共

$1,216,597

第16年利息

$523,415

第16年共還本金

$693,183

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$42,398	$58,985	$101,383	$13,070,801
194	$42,208	$59,175	$101,383	$13,011,626
195	$42,017	$59,366	$101,383	$12,952,260
196	$41,825	$59,558	$101,383	$12,892,701
197	$41,633	$59,750	$101,383	$12,832,951
198	$41,440	$59,943	$101,383	$12,773,008
199	$41,246	$60,137	$101,383	$12,712,871
200	$41,052	$60,331	$101,383	$12,652,540
201	$40,857	$60,526	$101,383	$12,592,014
202	$40,662	$60,721	$101,383	$12,531,292
203	$40,466	$60,917	$101,383	$12,470,375
204	$40,269	$61,114	$101,383	$12,409,260

第17年供款共

$1,216,597

第17年利息

$496,072

第17年共還本金

$720,526

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$40,072	$61,312	$101,383	$12,347,949
206	$39,874	$61,510	$101,383	$12,286,439
207	$39,675	$61,708	$101,383	$12,224,731
208	$39,476	$61,907	$101,383	$12,162,824
209	$39,276	$62,107	$101,383	$12,100,716
210	$39,075	$62,308	$101,383	$12,038,409
211	$38,874	$62,509	$101,383	$11,975,900
212	$38,672	$62,711	$101,383	$11,913,189
213	$38,470	$62,913	$101,383	$11,850,275
214	$38,267	$63,117	$101,383	$11,787,159
215	$38,063	$63,320	$101,383	$11,723,838
216	$37,858	$63,525	$101,383	$11,660,313

第18年供款共

$1,216,597

第18年利息

$467,650

第18年共還本金

$748,947

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$37,653	$63,730	$101,383	$11,596,583
218	$37,447	$63,936	$101,383	$11,532,647
219	$37,241	$64,142	$101,383	$11,468,505
220	$37,034	$64,349	$101,383	$11,404,156
221	$36,826	$64,557	$101,383	$11,339,599
222	$36,617	$64,766	$101,383	$11,274,833
223	$36,408	$64,975	$101,383	$11,209,858
224	$36,199	$65,185	$101,383	$11,144,673
225	$35,988	$65,395	$101,383	$11,079,278
226	$35,777	$65,606	$101,383	$11,013,672
227	$35,565	$65,818	$101,383	$10,947,854
228	$35,352	$66,031	$101,383	$10,881,823

第19年供款共

$1,216,597

第19年利息

$438,107

第19年共還本金

$778,490

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$35,139	$66,244	$101,383	$10,815,579
230	$34,925	$66,458	$101,383	$10,749,122
231	$34,711	$66,672	$101,383	$10,682,449
232	$34,495	$66,888	$101,383	$10,615,561
233	$34,279	$67,104	$101,383	$10,548,458
234	$34,063	$67,320	$101,383	$10,481,137
235	$33,845	$67,538	$101,383	$10,413,600
236	$33,627	$67,756	$101,383	$10,345,844
237	$33,408	$67,975	$101,383	$10,277,869
238	$33,189	$68,194	$101,383	$10,209,675
239	$32,969	$68,414	$101,383	$10,141,261
240	$32,748	$68,635	$101,383	$10,072,625

第20年供款共

$1,216,597

第20年利息

$407,399

第20年共還本金

$809,198

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$32,526	$68,857	$101,383	$10,003,768
242	$32,304	$69,079	$101,383	$9,934,689
243	$32,081	$69,302	$101,383	$9,865,387
244	$31,857	$69,526	$101,383	$9,795,861
245	$31,632	$69,751	$101,383	$9,726,110
246	$31,407	$69,976	$101,383	$9,656,134
247	$31,181	$70,202	$101,383	$9,585,932
248	$30,955	$70,429	$101,383	$9,515,504
249	$30,727	$70,656	$101,383	$9,444,848
250	$30,499	$70,884	$101,383	$9,373,964
251	$30,270	$71,113	$101,383	$9,302,850
252	$30,040	$71,343	$101,383	$9,231,508

第21年供款共

$1,216,597

第21年利息

$375,480

第21年共還本金

$841,117

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$29,810	$71,573	$101,383	$9,159,935
254	$29,579	$71,804	$101,383	$9,088,131
255	$29,347	$72,036	$101,383	$9,016,095
256	$29,114	$72,269	$101,383	$8,943,826
257	$28,881	$72,502	$101,383	$8,871,324
258	$28,647	$72,736	$101,383	$8,798,588
259	$28,412	$72,971	$101,383	$8,725,617
260	$28,176	$73,207	$101,383	$8,652,410
261	$27,940	$73,443	$101,383	$8,578,967
262	$27,703	$73,680	$101,383	$8,505,287
263	$27,465	$73,918	$101,383	$8,431,369
264	$27,226	$74,157	$101,383	$8,357,212

第22年供款共

$1,216,597

第22年利息

$342,302

第22年共還本金

$874,296

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$26,987	$74,396	$101,383	$8,282,816
266	$26,747	$74,637	$101,383	$8,208,179
267	$26,506	$74,878	$101,383	$8,133,302
268	$26,264	$75,119	$101,383	$8,058,182
269	$26,021	$75,362	$101,383	$7,982,820
270	$25,778	$75,605	$101,383	$7,907,215
271	$25,534	$75,849	$101,383	$7,831,366
272	$25,289	$76,094	$101,383	$7,755,271
273	$25,043	$76,340	$101,383	$7,678,931
274	$24,797	$76,587	$101,383	$7,602,345
275	$24,549	$76,834	$101,383	$7,525,511
276	$24,301	$77,082	$101,383	$7,448,429

第23年供款共

$1,216,597

第23年利息

$307,814

第23年共還本金

$908,783

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$24,052	$77,331	$101,383	$7,371,098
278	$23,803	$77,581	$101,383	$7,293,517
279	$23,552	$77,831	$101,383	$7,215,686
280	$23,301	$78,082	$101,383	$7,137,604
281	$23,049	$78,335	$101,383	$7,059,269
282	$22,796	$78,588	$101,383	$6,980,682
283	$22,542	$78,841	$101,383	$6,901,840
284	$22,287	$79,096	$101,383	$6,822,744
285	$22,032	$79,351	$101,383	$6,743,393
286	$21,776	$79,608	$101,383	$6,663,785
287	$21,518	$79,865	$101,383	$6,583,921
288	$21,261	$80,123	$101,383	$6,503,798

第24年供款共

$1,216,597

第24年利息

$271,967

第24年共還本金

$944,631

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$21,002	$80,381	$101,383	$6,423,417
290	$20,742	$80,641	$101,383	$6,342,776
291	$20,482	$80,901	$101,383	$6,261,875
292	$20,221	$81,162	$101,383	$6,180,713
293	$19,959	$81,425	$101,383	$6,099,288
294	$19,696	$81,687	$101,383	$6,017,600
295	$19,432	$81,951	$101,383	$5,935,649
296	$19,167	$82,216	$101,383	$5,853,433
297	$18,902	$82,481	$101,383	$5,770,952
298	$18,635	$82,748	$101,383	$5,688,204
299	$18,368	$83,015	$101,383	$5,605,189
300	$18,100	$83,283	$101,383	$5,521,906

第25年供款共

$1,216,597

第25年利息

$234,705

第25年共還本金

$981,892

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$17,831	$83,552	$101,383	$5,438,354
302	$17,561	$83,822	$101,383	$5,354,532
303	$17,291	$84,092	$101,383	$5,270,440
304	$17,019	$84,364	$101,383	$5,186,076
305	$16,747	$84,636	$101,383	$5,101,440
306	$16,473	$84,910	$101,383	$5,016,530
307	$16,199	$85,184	$101,383	$4,931,346
308	$15,924	$85,459	$101,383	$4,845,887
309	$15,648	$85,735	$101,383	$4,760,152
310	$15,371	$86,012	$101,383	$4,674,140
311	$15,094	$86,290	$101,383	$4,587,851
312	$14,815	$86,568	$101,383	$4,501,283

第26年供款共

$1,216,597

第26年利息

$195,974

第26年共還本金

$1,020,624

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,535	$86,848	$101,383	$4,414,435
314	$14,255	$87,128	$101,383	$4,327,307
315	$13,974	$87,410	$101,383	$4,239,897
316	$13,691	$87,692	$101,383	$4,152,205
317	$13,408	$87,975	$101,383	$4,064,230
318	$13,124	$88,259	$101,383	$3,975,971
319	$12,839	$88,544	$101,383	$3,887,427
320	$12,553	$88,830	$101,383	$3,798,597
321	$12,266	$89,117	$101,383	$3,709,481
322	$11,979	$89,405	$101,383	$3,620,076
323	$11,690	$89,693	$101,383	$3,530,383
324	$11,400	$89,983	$101,383	$3,440,400

第27年供款共

$1,216,597

第27年利息

$155,715

第27年共還本金

$1,060,883

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$11,110	$90,273	$101,383	$3,350,126
326	$10,818	$90,565	$101,383	$3,259,561
327	$10,526	$90,857	$101,383	$3,168,704
328	$10,232	$91,151	$101,383	$3,077,553
329	$9,938	$91,445	$101,383	$2,986,108
330	$9,643	$91,740	$101,383	$2,894,367
331	$9,346	$92,037	$101,383	$2,802,331
332	$9,049	$92,334	$101,383	$2,709,997
333	$8,751	$92,632	$101,383	$2,617,365
334	$8,452	$92,931	$101,383	$2,524,433
335	$8,152	$93,231	$101,383	$2,431,202
336	$7,851	$93,532	$101,383	$2,337,670

第28年供款共

$1,216,597

第28年利息

$113,867

第28年共還本金

$1,102,730

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,549	$93,834	$101,383	$2,243,835
338	$7,246	$94,137	$101,383	$2,149,698
339	$6,942	$94,441	$101,383	$2,055,257
340	$6,637	$94,746	$101,383	$1,960,510
341	$6,331	$95,052	$101,383	$1,865,458
342	$6,024	$95,359	$101,383	$1,770,099
343	$5,716	$95,667	$101,383	$1,674,431
344	$5,407	$95,976	$101,383	$1,578,455
345	$5,097	$96,286	$101,383	$1,482,169
346	$4,786	$96,597	$101,383	$1,385,572
347	$4,474	$96,909	$101,383	$1,288,664
348	$4,161	$97,222	$101,383	$1,191,442

第29年供款共

$1,216,597

第29年利息

$70,369

第29年共還本金

$1,146,228

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,847	$97,536	$101,383	$1,093,906
350	$3,532	$97,851	$101,383	$996,055
351	$3,216	$98,167	$101,383	$897,889
352	$2,899	$98,484	$101,383	$799,405
353	$2,581	$98,802	$101,383	$700,603
354	$2,262	$99,121	$101,383	$601,482
355	$1,942	$99,441	$101,383	$502,042
356	$1,621	$99,762	$101,383	$402,280
357	$1,299	$100,084	$101,383	$302,196
358	$976	$100,407	$101,383	$201,788
359	$652	$100,732	$101,383	$101,057
360	$326	$101,057	$101,383	$0

第30年供款共

$1,216,597

第30年利息

$25,156

第30年共還本金

$1,191,442

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$23,267,922

免責聲明

筍盤推介

按揭保險費
info