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$24,819,914

每月供款
$111,917

首期

$-15,800,000

總貸款額

$23,800,000

總利息

$16,489,914

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-15,470,000

按月供比率計算

$223,833

置業成本總預算

HK$-15,470,000

首期

$-15,800,000
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

$223,833

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

大埔新峰花園第01期第10座

thumb_up

大埔新峰花園罕有靚裝

實

778 呎

@9,871

local_fire_department 至HIT flight_takeoff 移民急讓

售$768 萬

實

778 呎

@9,871

售$768 萬

local_fire_department 至HIT flight_takeoff 移民急讓

KOL實拍 VR實景

馬鞍山馬鞍山中心第02座

thumb_up

市中心, 高樓底, 靚裝修

實

634 呎

@13,407

建

848 呎

@10,024

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$850 萬

實

634 呎

@13,407

建

848 呎

@10,024

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

馬鞍山天宇海第2B座

thumb_up

三房池景開陽舒適價可傾

實

666 呎

@12,462

建

878 呎

@9,453

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$830 萬

實

666 呎

@12,462

建

878 呎

@9,453

售$830 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

西貢南山

thumb_up

四面獨立開揚美景三樓連天台

建

700 呎

@11,143

real_estate_agent 罕有放盤

售$780 萬

建

700 呎

@11,143

售$780 萬

real_estate_agent 罕有放盤

粉嶺牽晴間第12座

thumb_up

巨廳三房,綠蔭山景

實

714 呎

@11,204

建

978 呎

@8,180

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$800 萬

實

714 呎

@11,204

建

978 呎

@8,180

售$800 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山嵐岸第01座

thumb_up

嵐岸 3房西北海投資客首選！

實

794 呎

@11,209

建

1,078 呎

@8,256

local_fire_department 至HIT

售$890 萬

實

794 呎

@11,209

建

1,078 呎

@8,256

售$890 萬

local_fire_department 至HIT

馬鞍山泓碧第03座

thumb_up

靚裝修 * 靚會所 * 還價即走

實

483 呎

@17,391

local_fire_department 至HIT

售$840 萬

實

483 呎

@17,391

售$840 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第23座

thumb_up

奇豐精選靚裝有傢電適合新婚人仕

實

479 呎

@16,701

local_fire_department 至HIT

售$800 萬

實

479 呎

@16,701

售$800 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

639 呎

@11,737

建

827 呎

@9,069

hotel_class 樓王

售$750 萬

實

639 呎

@11,737

建

827 呎

@9,069

售$750 萬

hotel_class 樓王

沙田文禮閣

thumb_up

文禮閣**大圍3房1套**廚廁執左**有樓睇

實

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

637 呎

@13,815

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田帝堡城

thumb_up

罕有高層落地玻璃戶🏠🏠　新鴻基優質名牌

實

580 呎

@12,207

建

726 呎

@9,752

real_estate_agent 罕有放盤 hotel_class 樓王

售$708 萬

實

580 呎

@12,207

建

726 呎

@9,752

售$708 萬

real_estate_agent 罕有放盤 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$142,442	$109,455	$89,696	$76,550
1.500	$147,737	$114,846	$95,185	$82,139
2.000	$153,155	$120,400	$100,877	$87,969
2.500	$158,696	$126,117	$106,771	$94,039
3.000	$164,358	$131,994	$112,862	$100,342
3.500	$170,142	$138,030	$119,148	$106,873
3.875	$174,559	$142,661	$123,988	$111,916
4.000	$176,046	$144,223	$125,625	$113,625
4.500	$182,068	$150,571	$132,288	$120,591
5.000	$188,209	$157,069	$139,132	$127,764
5.500	$194,466	$163,717	$146,153	$135,134
6.000	$200,838	$170,511	$153,344	$142,693

每月供款$111,917

年期

30年

貸款金額

$23,800,000

總利息

$16,489,914

總貸款連利息

$40,289,914

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$76,854	$35,062	$111,916	$23,764,938
2	$76,741	$35,175	$111,916	$23,729,762
3	$76,627	$35,289	$111,916	$23,694,473
4	$76,513	$35,403	$111,916	$23,659,070
5	$76,399	$35,517	$111,916	$23,623,553
6	$76,284	$35,632	$111,916	$23,587,921
7	$76,169	$35,747	$111,916	$23,552,174
8	$76,054	$35,863	$111,916	$23,516,311
9	$75,938	$35,978	$111,916	$23,480,333
10	$75,822	$36,095	$111,916	$23,444,238
11	$75,705	$36,211	$111,916	$23,408,027
12	$75,588	$36,328	$111,916	$23,371,699

第1年供款共

$1,342,997

第1年利息

$914,696

第1年共還本金

$428,301

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$75,471	$36,445	$111,916	$23,335,254
14	$75,353	$36,563	$111,916	$23,298,691
15	$75,235	$36,681	$111,916	$23,262,010
16	$75,117	$36,800	$111,916	$23,225,210
17	$74,998	$36,918	$111,916	$23,188,292
18	$74,879	$37,038	$111,916	$23,151,254
19	$74,759	$37,157	$111,916	$23,114,097
20	$74,639	$37,277	$111,916	$23,076,820
21	$74,519	$37,398	$111,916	$23,039,423
22	$74,398	$37,518	$111,916	$23,001,904
23	$74,277	$37,639	$111,916	$22,964,265
24	$74,155	$37,761	$111,916	$22,926,504

第2年供款共

$1,342,997

第2年利息

$897,802

第2年共還本金

$445,195

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$74,034	$37,883	$111,916	$22,888,621
26	$73,911	$38,005	$111,916	$22,850,616
27	$73,788	$38,128	$111,916	$22,812,488
28	$73,665	$38,251	$111,916	$22,774,237
29	$73,542	$38,375	$111,916	$22,735,862
30	$73,418	$38,499	$111,916	$22,697,363
31	$73,294	$38,623	$111,916	$22,658,741
32	$73,169	$38,748	$111,916	$22,619,993
33	$73,044	$38,873	$111,916	$22,581,120
34	$72,918	$38,998	$111,916	$22,542,122
35	$72,792	$39,124	$111,916	$22,502,998
36	$72,666	$39,250	$111,916	$22,463,747

第3年供款共

$1,342,997

第3年利息

$880,241

第3年共還本金

$462,756

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$72,539	$39,377	$111,916	$22,424,370
38	$72,412	$39,504	$111,916	$22,384,866
39	$72,284	$39,632	$111,916	$22,345,234
40	$72,156	$39,760	$111,916	$22,305,474
41	$72,028	$39,888	$111,916	$22,265,586
42	$71,899	$40,017	$111,916	$22,225,568
43	$71,770	$40,146	$111,916	$22,185,422
44	$71,640	$40,276	$111,916	$22,145,146
45	$71,510	$40,406	$111,916	$22,104,740
46	$71,380	$40,537	$111,916	$22,064,203
47	$71,249	$40,667	$111,916	$22,023,536
48	$71,118	$40,799	$111,916	$21,982,737

第4年供款共

$1,342,997

第4年利息

$861,987

第4年共還本金

$481,010

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$70,986	$40,931	$111,916	$21,941,807
50	$70,854	$41,063	$111,916	$21,900,744
51	$70,721	$41,195	$111,916	$21,859,549
52	$70,588	$41,328	$111,916	$21,818,220
53	$70,455	$41,462	$111,916	$21,776,759
54	$70,321	$41,596	$111,916	$21,735,163
55	$70,186	$41,730	$111,916	$21,693,433
56	$70,052	$41,865	$111,916	$21,651,568
57	$69,917	$42,000	$111,916	$21,609,569
58	$69,781	$42,136	$111,916	$21,567,433
59	$69,645	$42,272	$111,916	$21,525,161
60	$69,508	$42,408	$111,916	$21,482,753

第5年供款共

$1,342,997

第5年利息

$843,013

第5年共還本金

$499,984

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$69,371	$42,545	$111,916	$21,440,208
62	$69,234	$42,682	$111,916	$21,397,526
63	$69,096	$42,820	$111,916	$21,354,706
64	$68,958	$42,959	$111,916	$21,311,747
65	$68,819	$43,097	$111,916	$21,268,650
66	$68,680	$43,236	$111,916	$21,225,413
67	$68,540	$43,376	$111,916	$21,182,037
68	$68,400	$43,516	$111,916	$21,138,521
69	$68,260	$43,657	$111,916	$21,094,865
70	$68,119	$43,798	$111,916	$21,051,067
71	$67,977	$43,939	$111,916	$21,007,128
72	$67,836	$44,081	$111,916	$20,963,047

第6年供款共

$1,342,997

第6年利息

$823,291

第6年共還本金

$519,706

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$67,693	$44,223	$111,916	$20,918,824
74	$67,550	$44,366	$111,916	$20,874,458
75	$67,407	$44,509	$111,916	$20,829,949
76	$67,263	$44,653	$111,916	$20,785,295
77	$67,119	$44,797	$111,916	$20,740,498
78	$66,975	$44,942	$111,916	$20,695,556
79	$66,829	$45,087	$111,916	$20,650,469
80	$66,684	$45,233	$111,916	$20,605,237
81	$66,538	$45,379	$111,916	$20,559,858
82	$66,391	$45,525	$111,916	$20,514,333
83	$66,244	$45,672	$111,916	$20,468,661
84	$66,097	$45,820	$111,916	$20,422,841

第7年供款共

$1,342,997

第7年利息

$802,791

第7年共還本金

$540,206

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$65,949	$45,968	$111,916	$20,376,873
86	$65,800	$46,116	$111,916	$20,330,757
87	$65,651	$46,265	$111,916	$20,284,492
88	$65,502	$46,414	$111,916	$20,238,078
89	$65,352	$46,564	$111,916	$20,191,513
90	$65,202	$46,715	$111,916	$20,144,799
91	$65,051	$46,866	$111,916	$20,097,933
92	$64,900	$47,017	$111,916	$20,050,916
93	$64,748	$47,169	$111,916	$20,003,748
94	$64,595	$47,321	$111,916	$19,956,427
95	$64,443	$47,474	$111,916	$19,908,953
96	$64,289	$47,627	$111,916	$19,861,326

第8年供款共

$1,342,997

第8年利息

$781,482

第8年共還本金

$561,515

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$64,136	$47,781	$111,916	$19,813,545
98	$63,981	$47,935	$111,916	$19,765,610
99	$63,826	$48,090	$111,916	$19,717,520
100	$63,671	$48,245	$111,916	$19,669,274
101	$63,515	$48,401	$111,916	$19,620,873
102	$63,359	$48,557	$111,916	$19,572,316
103	$63,202	$48,714	$111,916	$19,523,602
104	$63,045	$48,871	$111,916	$19,474,730
105	$62,887	$49,029	$111,916	$19,425,701
106	$62,729	$49,188	$111,916	$19,376,513
107	$62,570	$49,346	$111,916	$19,327,167
108	$62,411	$49,506	$111,916	$19,277,661

第9年供款共

$1,342,997

第9年利息

$759,333

第9年共還本金

$583,664

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$62,251	$49,666	$111,916	$19,227,996
110	$62,090	$49,826	$111,916	$19,178,170
111	$61,930	$49,987	$111,916	$19,128,183
112	$61,768	$50,148	$111,916	$19,078,034
113	$61,606	$50,310	$111,916	$19,027,724
114	$61,444	$50,473	$111,916	$18,977,251
115	$61,281	$50,636	$111,916	$18,926,616
116	$61,117	$50,799	$111,916	$18,875,816
117	$60,953	$50,963	$111,916	$18,824,853
118	$60,789	$51,128	$111,916	$18,773,725
119	$60,623	$51,293	$111,916	$18,722,432
120	$60,458	$51,459	$111,916	$18,670,974

第10年供款共

$1,342,997

第10年利息

$736,310

第10年共還本金

$606,687

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$60,292	$51,625	$111,916	$18,619,349
122	$60,125	$51,791	$111,916	$18,567,558
123	$59,958	$51,959	$111,916	$18,515,599
124	$59,790	$52,126	$111,916	$18,463,472
125	$59,622	$52,295	$111,916	$18,411,178
126	$59,453	$52,464	$111,916	$18,358,714
127	$59,283	$52,633	$111,916	$18,306,081
128	$59,113	$52,803	$111,916	$18,253,278
129	$58,943	$52,974	$111,916	$18,200,304
130	$58,772	$53,145	$111,916	$18,147,160
131	$58,600	$53,316	$111,916	$18,093,843
132	$58,428	$53,488	$111,916	$18,040,355

第11年供款共

$1,342,997

第11年利息

$712,378

第11年共還本金

$630,619

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$58,255	$53,661	$111,916	$17,986,694
134	$58,082	$53,834	$111,916	$17,932,860
135	$57,908	$54,008	$111,916	$17,878,851
136	$57,734	$54,183	$111,916	$17,824,669
137	$57,559	$54,358	$111,916	$17,770,311
138	$57,383	$54,533	$111,916	$17,715,778
139	$57,207	$54,709	$111,916	$17,661,069
140	$57,031	$54,886	$111,916	$17,606,183
141	$56,853	$55,063	$111,916	$17,551,120
142	$56,675	$55,241	$111,916	$17,495,879
143	$56,497	$55,419	$111,916	$17,440,459
144	$56,318	$55,598	$111,916	$17,384,861

第12年供款共

$1,342,997

第12年利息

$687,503

第12年共還本金

$655,494

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$56,139	$55,778	$111,916	$17,329,083
146	$55,958	$55,958	$111,916	$17,273,125
147	$55,778	$56,139	$111,916	$17,216,987
148	$55,597	$56,320	$111,916	$17,160,667
149	$55,415	$56,502	$111,916	$17,104,165
150	$55,232	$56,684	$111,916	$17,047,481
151	$55,049	$56,867	$111,916	$16,990,614
152	$54,866	$57,051	$111,916	$16,933,563
153	$54,681	$57,235	$111,916	$16,876,328
154	$54,496	$57,420	$111,916	$16,818,908
155	$54,311	$57,605	$111,916	$16,761,302
156	$54,125	$57,791	$111,916	$16,703,511

第13年供款共

$1,342,997

第13年利息

$661,647

第13年共還本金

$681,350

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$53,938	$57,978	$111,916	$16,645,533
158	$53,751	$58,165	$111,916	$16,587,368
159	$53,563	$58,353	$111,916	$16,529,015
160	$53,375	$58,541	$111,916	$16,470,473
161	$53,186	$58,731	$111,916	$16,411,743
162	$52,996	$58,920	$111,916	$16,352,822
163	$52,806	$59,110	$111,916	$16,293,712
164	$52,615	$59,301	$111,916	$16,234,411
165	$52,424	$59,493	$111,916	$16,174,918
166	$52,232	$59,685	$111,916	$16,115,233
167	$52,039	$59,878	$111,916	$16,055,355
168	$51,845	$60,071	$111,916	$15,995,284

第14年供款共

$1,342,997

第14年利息

$634,771

第14年共還本金

$708,227

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$51,651	$60,265	$111,916	$15,935,019
170	$51,457	$60,460	$111,916	$15,874,560
171	$51,262	$60,655	$111,916	$15,813,905
172	$51,066	$60,851	$111,916	$15,753,054
173	$50,869	$61,047	$111,916	$15,692,007
174	$50,672	$61,244	$111,916	$15,630,763
175	$50,474	$61,442	$111,916	$15,569,321
176	$50,276	$61,640	$111,916	$15,507,680
177	$50,077	$61,840	$111,916	$15,445,841
178	$49,877	$62,039	$111,916	$15,383,801
179	$49,677	$62,240	$111,916	$15,321,562
180	$49,476	$62,441	$111,916	$15,259,121

第15年供款共

$1,342,997

第15年利息

$606,834

第15年共還本金

$736,163

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$49,274	$62,642	$111,916	$15,196,479
182	$49,072	$62,844	$111,916	$15,133,635
183	$48,869	$63,047	$111,916	$15,070,587
184	$48,665	$63,251	$111,916	$15,007,336
185	$48,461	$63,455	$111,916	$14,943,881
186	$48,256	$63,660	$111,916	$14,880,221
187	$48,051	$63,866	$111,916	$14,816,355
188	$47,844	$64,072	$111,916	$14,752,283
189	$47,638	$64,279	$111,916	$14,688,004
190	$47,430	$64,486	$111,916	$14,623,518
191	$47,222	$64,695	$111,916	$14,558,823
192	$47,013	$64,904	$111,916	$14,493,920

第16年供款共

$1,342,997

第16年利息

$577,796

第16年共還本金

$765,202

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$46,803	$65,113	$111,916	$14,428,807
194	$46,593	$65,323	$111,916	$14,363,483
195	$46,382	$65,534	$111,916	$14,297,949
196	$46,170	$65,746	$111,916	$14,232,203
197	$45,958	$65,958	$111,916	$14,166,245
198	$45,745	$66,171	$111,916	$14,100,073
199	$45,531	$66,385	$111,916	$14,033,688
200	$45,317	$66,599	$111,916	$13,967,089
201	$45,102	$66,814	$111,916	$13,900,275
202	$44,886	$67,030	$111,916	$13,833,245
203	$44,670	$67,247	$111,916	$13,765,998
204	$44,453	$67,464	$111,916	$13,698,534

第17年供款共

$1,342,997

第17年利息

$547,612

第17年共還本金

$795,385

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$44,235	$67,682	$111,916	$13,630,853
206	$44,016	$67,900	$111,916	$13,562,953
207	$43,797	$68,119	$111,916	$13,494,833
208	$43,577	$68,339	$111,916	$13,426,494
209	$43,356	$68,560	$111,916	$13,357,934
210	$43,135	$68,781	$111,916	$13,289,152
211	$42,913	$69,004	$111,916	$13,220,149
212	$42,690	$69,226	$111,916	$13,150,922
213	$42,467	$69,450	$111,916	$13,081,473
214	$42,242	$69,674	$111,916	$13,011,798
215	$42,017	$69,899	$111,916	$12,941,899
216	$41,792	$70,125	$111,916	$12,871,774

第18年供款共

$1,342,997

第18年利息

$516,237

第18年共還本金

$826,760

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$41,565	$70,351	$111,916	$12,801,423
218	$41,338	$70,578	$111,916	$12,730,845
219	$41,110	$70,806	$111,916	$12,660,038
220	$40,881	$71,035	$111,916	$12,589,003
221	$40,652	$71,264	$111,916	$12,517,739
222	$40,422	$71,495	$111,916	$12,446,244
223	$40,191	$71,725	$111,916	$12,374,519
224	$39,959	$71,957	$111,916	$12,302,562
225	$39,727	$72,189	$111,916	$12,230,372
226	$39,494	$72,423	$111,916	$12,157,950
227	$39,260	$72,656	$111,916	$12,085,293
228	$39,025	$72,891	$111,916	$12,012,402

第19年供款共

$1,342,997

第19年利息

$483,625

第19年共還本金

$859,372

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$38,790	$73,126	$111,916	$11,939,276
230	$38,554	$73,363	$111,916	$11,865,913
231	$38,317	$73,599	$111,916	$11,792,314
232	$38,079	$73,837	$111,916	$11,718,477
233	$37,841	$74,076	$111,916	$11,644,401
234	$37,602	$74,315	$111,916	$11,570,087
235	$37,362	$74,555	$111,916	$11,495,532
236	$37,121	$74,795	$111,916	$11,420,737
237	$36,879	$75,037	$111,916	$11,345,700
238	$36,637	$75,279	$111,916	$11,270,420
239	$36,394	$75,522	$111,916	$11,194,898
240	$36,150	$75,766	$111,916	$11,119,132

第20年供款共

$1,342,997

第20年利息

$449,727

第20年共還本金

$893,271

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$35,906	$76,011	$111,916	$11,043,121
242	$35,660	$76,256	$111,916	$10,966,864
243	$35,414	$76,503	$111,916	$10,890,362
244	$35,167	$76,750	$111,916	$10,813,612
245	$34,919	$76,997	$111,916	$10,736,615
246	$34,670	$77,246	$111,916	$10,659,369
247	$34,421	$77,496	$111,916	$10,581,873
248	$34,171	$77,746	$111,916	$10,504,127
249	$33,920	$77,997	$111,916	$10,426,131
250	$33,668	$78,249	$111,916	$10,347,882
251	$33,415	$78,501	$111,916	$10,269,380
252	$33,162	$78,755	$111,916	$10,190,626

第21年供款共

$1,342,997

第21年利息

$414,491

第21年共還本金

$928,506

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$32,907	$79,009	$111,916	$10,111,616
254	$32,652	$79,264	$111,916	$10,032,352
255	$32,396	$79,520	$111,916	$9,952,832
256	$32,139	$79,777	$111,916	$9,873,055
257	$31,882	$80,035	$111,916	$9,793,020
258	$31,623	$80,293	$111,916	$9,712,727
259	$31,364	$80,552	$111,916	$9,632,174
260	$31,104	$80,813	$111,916	$9,551,362
261	$30,843	$81,073	$111,916	$9,470,288
262	$30,581	$81,335	$111,916	$9,388,953
263	$30,318	$81,598	$111,916	$9,307,355
264	$30,055	$81,861	$111,916	$9,225,494

第22年供款共

$1,342,997

第22年利息

$377,865

第22年共還本金

$965,132

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$29,791	$82,126	$111,916	$9,143,368
266	$29,525	$82,391	$111,916	$9,060,977
267	$29,259	$82,657	$111,916	$8,978,320
268	$28,992	$82,924	$111,916	$8,895,396
269	$28,725	$83,192	$111,916	$8,812,204
270	$28,456	$83,460	$111,916	$8,728,744
271	$28,187	$83,730	$111,916	$8,645,014
272	$27,916	$84,000	$111,916	$8,561,014
273	$27,645	$84,271	$111,916	$8,476,742
274	$27,373	$84,544	$111,916	$8,392,199
275	$27,100	$84,817	$111,916	$8,307,382
276	$26,826	$85,091	$111,916	$8,222,292

第23年供款共

$1,342,997

第23年利息

$339,795

第23年共還本金

$1,003,202

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$26,551	$85,365	$111,916	$8,136,926
278	$26,275	$85,641	$111,916	$8,051,285
279	$25,999	$85,917	$111,916	$7,965,368
280	$25,722	$86,195	$111,916	$7,879,173
281	$25,443	$86,473	$111,916	$7,792,700
282	$25,164	$86,752	$111,916	$7,705,947
283	$24,884	$87,033	$111,916	$7,618,915
284	$24,603	$87,314	$111,916	$7,531,601
285	$24,321	$87,596	$111,916	$7,444,005
286	$24,038	$87,878	$111,916	$7,356,127
287	$23,754	$88,162	$111,916	$7,267,965
288	$23,469	$88,447	$111,916	$7,179,518

第24年供款共

$1,342,997

第24年利息

$300,223

第24年共還本金

$1,042,774

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$23,184	$88,733	$111,916	$7,090,785
290	$22,897	$89,019	$111,916	$7,001,766
291	$22,610	$89,307	$111,916	$6,912,459
292	$22,321	$89,595	$111,916	$6,822,864
293	$22,032	$89,884	$111,916	$6,732,980
294	$21,742	$90,175	$111,916	$6,642,806
295	$21,451	$90,466	$111,916	$6,552,340
296	$21,159	$90,758	$111,916	$6,461,582
297	$20,866	$91,051	$111,916	$6,370,531
298	$20,572	$91,345	$111,916	$6,279,186
299	$20,277	$91,640	$111,916	$6,187,546
300	$19,981	$91,936	$111,916	$6,095,611

第25年供款共

$1,342,997

第25年利息

$259,090

第25年共還本金

$1,083,907

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$19,684	$92,233	$111,916	$6,003,378
302	$19,386	$92,531	$111,916	$5,910,847
303	$19,087	$92,829	$111,916	$5,818,018
304	$18,787	$93,129	$111,916	$5,724,889
305	$18,487	$93,430	$111,916	$5,631,459
306	$18,185	$93,732	$111,916	$5,537,728
307	$17,882	$94,034	$111,916	$5,443,694
308	$17,579	$94,338	$111,916	$5,349,356
309	$17,274	$94,642	$111,916	$5,254,713
310	$16,968	$94,948	$111,916	$5,159,765
311	$16,662	$95,255	$111,916	$5,064,511
312	$16,354	$95,562	$111,916	$4,968,948

第26年供款共

$1,342,997

第26年利息

$216,335

第26年共還本金

$1,126,662

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$16,046	$95,871	$111,916	$4,873,077
314	$15,736	$96,180	$111,916	$4,776,897
315	$15,425	$96,491	$111,916	$4,680,406
316	$15,114	$96,803	$111,916	$4,583,603
317	$14,801	$97,115	$111,916	$4,486,488
318	$14,488	$97,429	$111,916	$4,389,059
319	$14,173	$97,743	$111,916	$4,291,316
320	$13,857	$98,059	$111,916	$4,193,257
321	$13,541	$98,376	$111,916	$4,094,881
322	$13,223	$98,693	$111,916	$3,996,188
323	$12,904	$99,012	$111,916	$3,897,176
324	$12,585	$99,332	$111,916	$3,797,844

第27年供款共

$1,342,997

第27年利息

$171,893

第27年共還本金

$1,171,104

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$12,264	$99,653	$111,916	$3,698,191
326	$11,942	$99,974	$111,916	$3,598,217
327	$11,619	$100,297	$111,916	$3,497,920
328	$11,295	$100,621	$111,916	$3,397,299
329	$10,970	$100,946	$111,916	$3,296,353
330	$10,644	$101,272	$111,916	$3,195,081
331	$10,317	$101,599	$111,916	$3,093,482
332	$9,989	$101,927	$111,916	$2,991,555
333	$9,660	$102,256	$111,916	$2,889,299
334	$9,330	$102,586	$111,916	$2,786,712
335	$8,999	$102,918	$111,916	$2,683,794
336	$8,666	$103,250	$111,916	$2,580,544

第28年供款共

$1,342,997

第28年利息

$125,698

第28年共還本金

$1,217,299

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$8,333	$103,583	$111,916	$2,476,961
338	$7,999	$103,918	$111,916	$2,373,043
339	$7,663	$104,253	$111,916	$2,268,790
340	$7,326	$104,590	$111,916	$2,164,200
341	$6,989	$104,928	$111,916	$2,059,272
342	$6,650	$105,267	$111,916	$1,954,005
343	$6,310	$105,607	$111,916	$1,848,398
344	$5,969	$105,948	$111,916	$1,742,451
345	$5,627	$106,290	$111,916	$1,636,161
346	$5,283	$106,633	$111,916	$1,529,528
347	$4,939	$106,977	$111,916	$1,422,551
348	$4,594	$107,323	$111,916	$1,315,228

第29年供款共

$1,342,997

第29年利息

$77,681

第29年共還本金

$1,265,317

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,247	$107,669	$111,916	$1,207,559
350	$3,899	$108,017	$111,916	$1,099,542
351	$3,551	$108,366	$111,916	$991,176
352	$3,201	$108,716	$111,916	$882,460
353	$2,850	$109,067	$111,916	$773,393
354	$2,497	$109,419	$111,916	$663,974
355	$2,144	$109,772	$111,916	$554,202
356	$1,790	$110,127	$111,916	$444,075
357	$1,434	$110,482	$111,916	$333,593
358	$1,077	$110,839	$111,916	$222,753
359	$719	$111,197	$111,916	$111,556
360	$360	$111,556	$111,916	$0

第30年供款共

$1,342,997

第30年利息

$27,769

第30年共還本金

$1,315,228

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$24,819,914

免責聲明

筍盤推介

按揭保險費
info